The interactive chart is unavailable. The financial history below remains available.
Loading stock chart…
Shake Shack Inc. (SHAK)
Price & fundamentals
Compound Annual Growth Rate(CAGR)
Historical valuation multiples
Ratio observations in the selected window
| Price date | EPS fiscal end | Basic P/E (×) | Diluted P/E (×) | P/S (×) | P/FCF (×) |
|---|
Profit margins
Calculation inputs, filings & unavailable observations
Yield, cash conversion & capital returns
Calculation inputs, filings & unavailable observations
Price & growth-based reference
Annual change in the selected reference metric
YEAR-OVER-YEAR
Annual metric change
Change from the previous reported fiscal year
Annual data and sources
Shake Shack Inc. (SHAK) · NYSE · USD · Sector unavailable · CIK 0001620533
Annual coverage: 2013-12-25–2025-12-31 (13 periods). Financial snapshot built 2026-10-09.
SHAK annual financial history
All stored annual observations, independent of the chart window. Per-share amounts in USD. Unavailable values are not zero.
See the calculation and limitations.
| Fiscal year / end | Basic EPS | Diluted EPS | FCF / share | Dividends / share | Fiscal-year dividend yield | Filing sources |
|---|---|---|---|---|---|---|
| 2025 2025-12-31 | 1.14 | 1.09 | 1.35 | Unavailable | Unavailable | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) Operating cash flow (2026-02-26) · Capex (2026-02-26) |
| 2024 2024-12-25 | 0.26 | 0.24 | 0.81 | Unavailable | Unavailable | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) Operating cash flow (2026-02-26) · Capex (2026-02-26) |
| 2023 2023-12-27 | 0.51 | 0.48 | -0.32 | Unavailable | Unavailable | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) Operating cash flow (2026-02-26) · Capex (2026-02-26) |
| 2022 2022-12-28 | -0.54 | -0.54 | -1.68 | Unavailable | Unavailable | Basic EPS (2025-02-21) Diluted EPS (2025-02-21) Operating cash flow (2025-02-21) · Capex (2025-02-21) |
| 2021 2021-12-29 | -0.12 | -0.12 | -1.10 | Unavailable | Unavailable | Basic EPS (2024-02-29) Diluted EPS (2024-02-29) Operating cash flow (2024-02-29) · Capex (2024-02-29) |
| 2020 2020-12-30 | -1.14 | -1.14 | -0.85 | Unavailable | Unavailable | Basic EPS (2023-02-23) Diluted EPS (2023-02-23) Operating cash flow (2023-02-23) · Capex (2023-02-23) |
| 2019 2019-12-25 | 0.63 | 0.61 | -0.52 | Unavailable | Unavailable | Basic EPS (2022-02-18) Diluted EPS (2022-02-18) Operating cash flow (2022-02-18) · Capex (2022-02-18) |
| 2018 2018-12-26 | 0.54 | 0.52 | -0.07 | Unavailable | Unavailable | Basic EPS (2021-02-26) Diluted EPS (2021-02-26) Operating cash flow (2021-02-26) · Capex (2021-02-26) |
| 2017 2017-12-27 | -0.01 | -0.01 | 0.36 | Unavailable | Unavailable | Basic EPS (2020-02-24) Diluted EPS (2020-02-24) Operating cash flow (2020-02-24) · Capex (2020-02-24) |
| 2016 2016-12-28 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
| 2015 2015-12-30 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
| 2014 2014-12-31 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
| 2013 2013-12-25 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
Annual per-share context (USD/share)
Complete annual history, independent of chart loading and range. Revenue/share is annual revenue per average diluted share. Debt/share is borrowings per year-end common share, excluding leases. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue / share | Total debt / share | Inputs & filing sources |
|---|---|---|---|
| 2025-12-31 | 34.54 | Unavailable | Inputs & filingsrevenue: 1445306000; averageDilutedShares: 41847000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2026-02-26)averageDilutedShares (2026-02-26) |
| 2024-12-25 | 28.34 | Unavailable | Inputs & filingsrevenue: 1252608000; averageDilutedShares: 44203000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2026-02-26)averageDilutedShares (2026-02-26) |
| 2023-12-27 | 24.77 | Unavailable | Inputs & filingsrevenue: 1087533000; averageDilutedShares: 43899000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2026-02-26)averageDilutedShares (2026-02-26) |
| 2022-12-28 | 22.95 | Unavailable | Inputs & filingsrevenue: 900486000; averageDilutedShares: 39237000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2025-02-21)averageDilutedShares (2025-02-21) |
| 2021-12-29 | 18.93 | Unavailable | Inputs & filingsrevenue: 739893000; averageDilutedShares: 39085000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2024-02-29)averageDilutedShares (2024-02-29) |
| 2020-12-30 | 14.08 | Unavailable | Inputs & filingsrevenue: 522867000; averageDilutedShares: 37129000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2023-02-23)averageDilutedShares (2023-02-23) |
| 2019-12-25 | 18.43 | Unavailable | Inputs & filingsrevenue: 594519000; averageDilutedShares: 32251000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2022-02-18)averageDilutedShares (2022-02-18) |
| 2018-12-26 | 15.74 | Unavailable | Inputs & filingsrevenue: 459310000; averageDilutedShares: 29179000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2021-02-26)averageDilutedShares (2021-02-26) |
| 2017-12-27 | 13.87 | Unavailable | Inputs & filingsrevenue: 358810000; averageDilutedShares: 25876000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2020-02-24)averageDilutedShares (2020-02-24) |
| 2016-12-28 | 11.45 | Unavailable | Inputs & filingsrevenue: 268475000; averageDilutedShares: 23449000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date revenue (2019-02-25)averageDilutedShares (2019-02-25) |
| 2015-12-30 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 13588000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2018-02-26) |
| 2014-12-31 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 30122000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2017-03-13) |
| 2013-12-25 | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: 30018000; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: No positive common shares on the exact fiscal-end date averageDilutedShares (2016-03-30) |
Annual returns and cash generation (%)
Complete annual history, independent of chart loading and range. FCF margin and FCF / net income use matching annual totals. ROCE uses positive exact opening and closing capital-employed bases. Inputs, scopes and unavailable reasons are disclosed below. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | FCF margin (%) | FCF / net income (%) | ROCE (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2025-12-31 | 3.91 | 113.68 | 3.96 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":56506000,"capex":{"accession":"0001620533-26-000018","end":"2025-12-31","filed":"2026-02-26","form":"10-K","start":"2024-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-26-000018","end":"2025-12-31","filed":"2026-02-26","form":"10-K","start":"2024-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1445306000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-26","end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"netIncome":{"value":49706000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-26","end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"operatingIncome":{"value":62508000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-26","end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingAssets":{"value":1696971000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingCurrentLiabilities":{"value":187313000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingCapitalEmployed":{"value":1509658000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":470018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingTotalEquity":{"value":493626000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingCash":{"value":320714000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingCommonEquity":{"value":470018000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1896209000,"tag":"Assets","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCurrentLiabilities":{"value":244918000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCapitalEmployed":{"value":1651291000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":525327000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingTotalEquity":{"value":553749000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCash":{"value":360123000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2025-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCommonEquity":{"value":525327000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":45725000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2024-12-26","end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"incomeTaxExpense":{"value":22903000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-26","end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"pretaxIncome":{"value":72609000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-26","end":"2025-12-31","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.31542921676376207,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":42791150.51853076,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1580474500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":497672500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.9096219070563607; cashConversion: 113.68044099303907; roce: 3.9550147756259277 fcfMargin component 1 (2026-02-26) · fcfMargin component 2 (2026-02-26) · fcfMargin component 3 (2026-02-26)cashConversion component 1 (2026-02-26) · cashConversion component 2 (2026-02-26) · cashConversion component 3 (2026-02-26) roce component 1 (2026-02-26) · roce component 2 (2026-02-26) · roce component 3 (2026-02-26) · roce component 4 (2026-02-26) · roce component 5 (2026-02-26) |
| 2024-12-25 | 2.85 | 329.54 | 0.21 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":35656000,"capex":{"accession":"0001620533-26-000018","end":"2024-12-25","filed":"2026-02-26","form":"10-K","start":"2023-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-26-000018","end":"2024-12-25","filed":"2026-02-26","form":"10-K","start":"2023-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1252608000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-12-28","end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"netIncome":{"value":10820000,"tag":"ProfitLoss","unit":"USD","start":"2023-12-28","end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"operatingIncome":{"value":3038000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-12-28","end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingAssets":{"value":1605857000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingCurrentLiabilities":{"value":164067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingCapitalEmployed":{"value":1441790000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":443417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingTotalEquity":{"value":469370000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingCash":{"value":224653000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingCommonEquity":{"value":443417000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1696971000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCurrentLiabilities":{"value":187313000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCapitalEmployed":{"value":1509658000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":470018000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingTotalEquity":{"value":493626000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCash":{"value":320714000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2024-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCommonEquity":{"value":470018000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":10207000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2023-12-28","end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"incomeTaxExpense":{"value":3424000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-12-28","end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"pretaxIncome":{"value":14244000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-12-28","end":"2024-12-25","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"effectiveTaxRate":{"value":0.24038191519236168,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2307719.7416456053,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1475724000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":456717500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.846540976905784; cashConversion: 329.53789279112755; roce: 0.20586505335686076 fcfMargin component 1 (2026-02-26) · fcfMargin component 2 (2026-02-26) · fcfMargin component 3 (2026-02-26)cashConversion component 1 (2026-02-26) · cashConversion component 2 (2026-02-26) · cashConversion component 3 (2026-02-26) roce component 1 (2026-02-26) · roce component 2 (2025-02-21) · roce component 3 (2025-02-21) · roce component 4 (2026-02-26) · roce component 5 (2026-02-26) |
| 2023-12-27 | -1.29 | -66.83 | 0.42 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-14028000,"capex":{"accession":"0001620533-26-000018","end":"2023-12-27","filed":"2026-02-26","form":"10-K","start":"2022-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-26-000018","end":"2023-12-27","filed":"2026-02-26","form":"10-K","start":"2022-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":1087533000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-12-29","end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"netIncome":{"value":20990000,"tag":"ProfitLoss","unit":"USD","start":"2022-12-29","end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"operatingIncome":{"value":5921000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-12-29","end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingAssets":{"value":1511950000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingCurrentLiabilities":{"value":147718000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingCapitalEmployed":{"value":1364232000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":412204000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingTotalEquity":{"value":436836000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-28","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"openingCash":{"value":230521000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingCommonEquity":{"value":412204000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1605857000,"tag":"Assets","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"closingCurrentLiabilities":{"value":164067000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"closingCapitalEmployed":{"value":1441790000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":443417000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"closingTotalEquity":{"value":469370000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCash":{"value":224653000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2023-12-27","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"closingCommonEquity":{"value":443417000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":20264000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2022-12-29","end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"incomeTaxExpense":{"value":-4010000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-12-29","end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"pretaxIncome":{"value":16980000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-12-29","end":"2023-12-27","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Effective tax rate outside 0–100% or nonfinite; no clamping"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":1403011000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":427810500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -1.2898918929356626; cashConversion: -66.8318246784183; roce: 0.4220209249963115 fcfMargin component 1 (2026-02-26) · fcfMargin component 2 (2026-02-26) · fcfMargin component 3 (2026-02-26)cashConversion component 1 (2026-02-26) · cashConversion component 2 (2026-02-26) · cashConversion component 3 (2026-02-26) roce component 1 (2026-02-26) · roce component 2 (2024-02-29) · roce component 3 (2024-02-29) · roce component 4 (2025-02-21) · roce component 5 (2025-02-21) |
| 2022-12-28 | -7.31 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-65817000,"capex":{"accession":"0001620533-25-000016","end":"2022-12-28","filed":"2025-02-21","form":"10-K","start":"2021-12-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-25-000016","end":"2022-12-28","filed":"2025-02-21","form":"10-K","start":"2021-12-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":900486000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-12-30","end":"2022-12-28","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"netIncome":{"value":-23105000,"tag":"ProfitLoss","unit":"USD","start":"2021-12-30","end":"2022-12-28","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"operatingIncome":{"value":-26894000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-12-30","end":"2022-12-28","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingAssets":{"value":1471775000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingCurrentLiabilities":{"value":121497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-29"},"openingParentEquity":{"value":409537000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"openingTotalEquity":{"value":449805000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-29","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"openingCash":{"value":302406000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"openingCommonEquity":{"value":409537000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1511950000,"tag":"Assets","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingCurrentLiabilities":{"value":147718000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingCapitalEmployed":{"value":1364232000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":412204000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingTotalEquity":{"value":436836000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-12-28","filed":"2026-02-26","accession":"0001620533-26-000018","form":"10-K"},"closingCash":{"value":230521000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2022-12-28","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingCommonEquity":{"value":412204000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-21229000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2021-12-30","end":"2022-12-28","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"incomeTaxExpense":{"value":-1180000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-12-30","end":"2022-12-28","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"pretaxIncome":{"value":-24285000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-12-30","end":"2022-12-28","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":410870500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -7.309053111319887; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-29 fcfMargin component 1 (2025-02-21) · fcfMargin component 2 (2025-02-21) · fcfMargin component 3 (2025-02-21)cashConversion component 1 (2025-02-21) · cashConversion component 2 (2025-02-21) · cashConversion component 3 (2025-02-21) roce component 1 (2025-02-21) · roce component 2 (2024-02-29) · roce component 3 (2023-02-23) · roce component 4 (2024-02-29) · roce component 5 (2024-02-29) |
| 2021-12-29 | -5.82 | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-43091000,"capex":{"accession":"0001620533-24-000023","end":"2021-12-29","filed":"2024-02-29","form":"10-K","start":"2020-12-31","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-24-000023","end":"2021-12-29","filed":"2024-02-29","form":"10-K","start":"2020-12-31","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":739893000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-12-31","end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"netIncome":{"value":-6017000,"tag":"ProfitLoss","unit":"USD","start":"2020-12-31","end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"operatingIncome":{"value":-15853000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-12-31","end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingAssets":{"value":1145348000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingCurrentLiabilities":{"value":109705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingCapitalEmployed":{"value":1035643000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":407321000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingTotalEquity":{"value":444587000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-30","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"openingCash":{"value":146873000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingCommonEquity":{"value":407321000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1471775000,"tag":"Assets","unit":"USD","start":null,"end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingCurrentLiabilities":{"value":121497000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-29"},"closingParentEquity":{"value":409537000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"closingTotalEquity":{"value":449805000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-12-29","filed":"2025-02-21","accession":"0001620533-25-000016","form":"10-K"},"closingCash":{"value":302406000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-12-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2021-12-29","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"closingCommonEquity":{"value":409537000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":-4561000,"tag":"NetIncomeLossAvailableToCommonStockholdersBasic","unit":"USD","start":"2020-12-31","end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"incomeTaxExpense":{"value":-11318000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-12-31","end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"pretaxIncome":{"value":-17335000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-12-31","end":"2021-12-29","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":408429000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -5.823950219829084; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2021-12-29 fcfMargin component 1 (2024-02-29) · fcfMargin component 2 (2024-02-29) · fcfMargin component 3 (2024-02-29)cashConversion component 1 (2024-02-29) · cashConversion component 2 (2024-02-29) · cashConversion component 3 (2024-02-29) roce component 1 (2024-02-29) · roce component 2 (2022-02-18) · roce component 3 (2022-02-18) · roce component 4 (2024-02-29) · roce component 5 (2023-02-23) |
| 2020-12-30 | -6.06 | Unavailable | -4.61 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-31688000,"capex":{"accession":"0001620533-23-000015","end":"2020-12-30","filed":"2023-02-23","form":"10-K","start":"2019-12-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-23-000015","end":"2020-12-30","filed":"2023-02-23","form":"10-K","start":"2019-12-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":522867000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-12-26","end":"2020-12-30","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"netIncome":{"value":-45534000,"tag":"ProfitLoss","unit":"USD","start":"2019-12-26","end":"2020-12-30","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"operatingIncome":{"value":-43876000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-12-26","end":"2020-12-30","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"openingAssets":{"value":968268000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingCurrentLiabilities":{"value":99392000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingCapitalEmployed":{"value":868876000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":298817000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingTotalEquity":{"value":321985000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-25","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"openingCash":{"value":37099000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingCommonEquity":{"value":298817000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":1145348000,"tag":"Assets","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingCurrentLiabilities":{"value":109705000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingCapitalEmployed":{"value":1035643000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":407321000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingTotalEquity":{"value":444587000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-12-30","filed":"2024-02-29","accession":"0001620533-24-000023","form":"10-K"},"closingCash":{"value":146873000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2020-12-30","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingCommonEquity":{"value":407321000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-42158000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-12-26","end":"2020-12-30","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":57000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-12-26","end":"2020-12-30","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"pretaxIncome":{"value":-45477000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-12-26","end":"2020-12-30","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":952259500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":353069000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -6.0604321940378725; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -4.607567580055647 fcfMargin component 1 (2023-02-23) · fcfMargin component 2 (2023-02-23) · fcfMargin component 3 (2023-02-23)cashConversion component 1 (2023-02-23) · cashConversion component 2 (2023-02-23) · cashConversion component 3 (2023-02-23) roce component 1 (2023-02-23) · roce component 2 (2021-02-26) · roce component 3 (2021-02-26) · roce component 4 (2022-02-18) · roce component 5 (2022-02-18) |
| 2019-12-25 | -2.80 | -69.01 | 3.62 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-16650000,"capex":{"accession":"0001620533-22-000014","end":"2019-12-25","filed":"2022-02-18","form":"10-K","start":"2018-12-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-22-000014","end":"2019-12-25","filed":"2022-02-18","form":"10-K","start":"2018-12-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":594519000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-12-27","end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"netIncome":{"value":24128000,"tag":"ProfitLoss","unit":"USD","start":"2018-12-27","end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"operatingIncome":{"value":25685000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-12-27","end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingAssets":{"value":610532000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingCurrentLiabilities":{"value":59948000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingCapitalEmployed":{"value":550584000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":226075000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingTotalEquity":{"value":273455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-26","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingCash":{"value":24750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-26","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingCommonEquity":{"value":226075000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":968268000,"tag":"Assets","unit":"USD","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"closingCurrentLiabilities":{"value":99392000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"closingCapitalEmployed":{"value":868876000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":298817000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"closingTotalEquity":{"value":321985000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-12-25","filed":"2023-02-23","accession":"0001620533-23-000015","form":"10-K"},"closingCash":{"value":37099000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2019-12-25","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"closingCommonEquity":{"value":298817000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":19827000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-12-27","end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3386000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-12-27","end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"pretaxIncome":{"value":27514000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-12-27","end":"2019-12-25","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"effectiveTaxRate":{"value":0.12306462164716145,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22524085.192992657,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":709730000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":262446000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -2.800583328707745; cashConversion: -69.00696286472149; roce: 3.618981866343539 fcfMargin component 1 (2022-02-18) · fcfMargin component 2 (2022-02-18) · fcfMargin component 3 (2022-02-18)cashConversion component 1 (2022-02-18) · cashConversion component 2 (2022-02-18) · cashConversion component 3 (2022-02-18) roce component 1 (2022-02-18) · roce component 2 (2020-02-24) · roce component 3 (2020-02-24) · roce component 4 (2021-02-26) · roce component 5 (2021-02-26) |
| 2018-12-26 | -0.46 | -9.70 | 6.42 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":-2130000,"capex":{"accession":"0001620533-21-000027","end":"2018-12-26","filed":"2021-02-26","form":"10-K","start":"2017-12-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-21-000027","end":"2018-12-26","filed":"2021-02-26","form":"10-K","start":"2017-12-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":459310000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-12-28","end":"2018-12-26","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"netIncome":{"value":21948000,"tag":"ProfitLoss","unit":"USD","start":"2017-12-28","end":"2018-12-26","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"operatingIncome":{"value":31711000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-12-28","end":"2018-12-26","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingAssets":{"value":470606000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingCurrentLiabilities":{"value":34024000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingCapitalEmployed":{"value":436582000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":169492000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingTotalEquity":{"value":224479000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-27","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingCash":{"value":21507000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-27","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingCommonEquity":{"value":169492000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":610532000,"tag":"Assets","unit":"USD","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"closingCurrentLiabilities":{"value":59948000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"closingCapitalEmployed":{"value":550584000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":226075000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"closingTotalEquity":{"value":273455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-12-26","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingCash":{"value":24750000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-12-26","filed":"2022-02-18","accession":"0001620533-22-000014","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-12-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2018-12-26","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"closingCommonEquity":{"value":226075000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":15179000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-12-28","end":"2018-12-26","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":8862000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-12-28","end":"2018-12-26","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"pretaxIncome":{"value":30810000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-12-28","end":"2018-12-26","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"effectiveTaxRate":{"value":0.28763388510223953,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":22589841.86952288,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":493583000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":197783500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: -0.46373908689120635; cashConversion: -9.704756697648989; roce: 6.424654009558677 fcfMargin component 1 (2021-02-26) · fcfMargin component 2 (2021-02-26) · fcfMargin component 3 (2021-02-26)cashConversion component 1 (2021-02-26) · cashConversion component 2 (2021-02-26) · cashConversion component 3 (2021-02-26) roce component 1 (2021-02-26) · roce component 2 (2019-02-25) · roce component 3 (2019-02-25) · roce component 4 (2020-02-24) · roce component 5 (2020-02-24) |
| 2017-12-27 | 2.60 | 105.19 | 7.17 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":9345000,"capex":{"accession":"0001620533-20-000006","end":"2017-12-27","filed":"2020-02-24","form":"10-K","start":"2016-12-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001620533-20-000006","end":"2017-12-27","filed":"2020-02-24","form":"10-K","start":"2016-12-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":358810000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-12-29","end":"2017-12-27","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"netIncome":{"value":8884000,"tag":"ProfitLoss","unit":"USD","start":"2016-12-29","end":"2017-12-27","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"operatingIncome":{"value":33813000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-12-29","end":"2017-12-27","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingAssets":{"value":538194000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingCurrentLiabilities":{"value":31716000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingCapitalEmployed":{"value":506478000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":152188000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingTotalEquity":{"value":201353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-28","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingCash":{"value":11607000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-28","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingCommonEquity":{"value":152188000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":470606000,"tag":"Assets","unit":"USD","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"closingCurrentLiabilities":{"value":34024000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"closingCapitalEmployed":{"value":436582000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":169492000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"closingTotalEquity":{"value":224479000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-12-27","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"closingCash":{"value":21507000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-12-27","filed":"2021-02-26","accession":"0001620533-21-000027","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-12-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2017-12-27","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"closingCommonEquity":{"value":169492000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-320000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-12-29","end":"2017-12-27","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":151409000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-12-29","end":"2017-12-27","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"pretaxIncome":{"value":160293000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-12-29","end":"2017-12-27","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"effectiveTaxRate":{"value":0.9445764942948226,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":1874034.9984091634,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":471530000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":160840000,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.6044424625846547; cashConversion: 105.18910400720397; roce: 7.1709117129344895 fcfMargin component 1 (2020-02-24) · fcfMargin component 2 (2020-02-24) · fcfMargin component 3 (2020-02-24)cashConversion component 1 (2020-02-24) · cashConversion component 2 (2020-02-24) · cashConversion component 3 (2020-02-24) roce component 1 (2020-02-24) · roce component 2 (2018-02-26) · roce component 3 (2018-02-26) · roce component 4 (2019-02-25) · roce component 5 (2019-02-25) |
| 2016-12-28 | Unavailable | Unavailable | 6.45 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":268475000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2015-12-31","end":"2016-12-28","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"netIncome":{"value":22146000,"tag":"ProfitLoss","unit":"USD","start":"2015-12-31","end":"2016-12-28","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"operatingIncome":{"value":27805000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-12-31","end":"2016-12-28","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingAssets":{"value":379547000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingCurrentLiabilities":{"value":24005000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingCapitalEmployed":{"value":355542000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":100615000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingTotalEquity":{"value":157019000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-30","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingCash":{"value":70849000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-30","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-30"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingCommonEquity":{"value":100615000,"inputNames":["openingParentEquity","openingPreferredShares"]},"closingAssets":{"value":538194000,"tag":"Assets","unit":"USD","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"closingCurrentLiabilities":{"value":31716000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"closingCapitalEmployed":{"value":506478000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":152188000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"closingTotalEquity":{"value":201353000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-12-28","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"closingCash":{"value":11607000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-12-28","filed":"2020-02-24","accession":"0001620533-20-000006","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-12-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2016-12-28","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"closingCommonEquity":{"value":152188000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":12446000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-12-31","end":"2016-12-28","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":6350000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-12-31","end":"2016-12-28","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"pretaxIncome":{"value":28496000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-12-31","end":"2016-12-28","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"effectiveTaxRate":{"value":0.22283829309376754,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":21608981.260527793,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":431010000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":126401500,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 6.451126423980883 fcfMargin component 1 (2019-02-25)cashConversion component 1 (2019-02-25) roce component 1 (2019-02-25) · roce component 2 (2017-03-13) · roce component 3 (2017-03-13) · roce component 4 (2018-02-26) · roce component 5 (2018-02-26) |
| 2015-12-30 | Unavailable | Unavailable | 3.46 | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":3124000,"tag":"ProfitLoss","unit":"USD","start":"2015-01-01","end":"2015-12-30","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"operatingIncome":{"value":6753000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-30","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingAssets":{"value":82962000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"openingCurrentLiabilities":{"value":48177000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"openingCapitalEmployed":{"value":34785000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":12600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"openingTotalEquity":{"value":12600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingCash":{"value":2677000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-31"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":379547000,"tag":"Assets","unit":"USD","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"closingCurrentLiabilities":{"value":24005000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"closingCapitalEmployed":{"value":355542000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":100615000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"closingTotalEquity":{"value":157019000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-12-30","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"closingCash":{"value":70849000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-12-30","filed":"2019-02-25","accession":"0001620533-19-000010","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-12-30"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":0,"tag":"PreferredStockSharesOutstanding","unit":"shares","start":null,"end":"2015-12-30","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"closingCommonEquity":{"value":100615000,"inputNames":["closingParentEquity","closingPreferredShares"]},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-8776000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-01-01","end":"2015-12-30","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":3304000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-01-01","end":"2015-12-30","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"pretaxIncome":{"value":6428000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-01-01","end":"2015-12-30","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"effectiveTaxRate":{"value":0.5140012445550716,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":3281949.595519602,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":195163500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: 3.460175698837129 cashConversion component 1 (2018-02-26)roce component 1 (2018-02-26) · roce component 2 (2016-03-30) · roce component 3 (2016-03-30) · roce component 4 (2017-03-13) · roce component 5 (2017-03-13) |
| 2014-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":2118000,"tag":"ProfitLoss","unit":"USD","start":"2013-12-26","end":"2014-12-31","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"operatingIncome":{"value":3143000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-12-26","end":"2014-12-31","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-25"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":37387000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-25","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingCash":{"value":2677000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-25","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":82962000,"tag":"Assets","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"closingCurrentLiabilities":{"value":48177000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"closingCapitalEmployed":{"value":34785000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":12600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-12-31","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"closingTotalEquity":{"value":12600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"closingCash":{"value":2677000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-12-31","filed":"2018-02-26","accession":"0001620533-18-000015","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2014-12-31"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":2118000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-12-26","end":"2014-12-31","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":662000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-12-26","end":"2014-12-31","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"pretaxIncome":{"value":2780000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-12-26","end":"2014-12-31","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"effectiveTaxRate":{"value":0.2381294964028777,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":2394558.992805755,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-25 cashConversion component 1 (2017-03-13)roce component 1 (2017-03-13) · roce component 2 (2016-03-30) · roce component 3 (2016-03-30) |
| 2013-12-25 | Unavailable | Unavailable | Unavailable | Inputs & filingsCalculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":5423000,"tag":"ProfitLoss","unit":"USD","start":"2012-12-27","end":"2013-12-25","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"operatingIncome":{"value":5935000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-12-27","end":"2013-12-25","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-26"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":31871000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-12-26","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"openingCash":{"value":13076000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-12-26","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"openingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-12-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-25"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":37387000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-12-25","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"closingCash":{"value":2677000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-12-25","filed":"2017-03-13","accession":"0001620533-17-000041","form":"10-K"},"closingBorrowings":{"value":null,"reason":"No supported complete debt aggregate or non-overlapping borrowing components; leases excluded"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-12-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":5423000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-12-27","end":"2013-12-25","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":460000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-12-27","end":"2013-12-25","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"pretaxIncome":{"value":5883000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-12-27","end":"2013-12-25","filed":"2016-03-30","accession":"0001620533-16-000187","form":"10-K"},"effectiveTaxRate":{"value":0.07819139894611593,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":5470934.047254802,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Stored FCF total has no matching annual OCF/capex duration; cashConversion: Stored FCF total has no matching annual OCF/capex duration; roce: matching numerator and positive exact opening/closing CapitalEmployed required; ambiguous scopes remain unavailable; unavailable: openingCapitalEmployed, closingCapitalEmployed; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2012-12-26; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2013-12-25 cashConversion component 1 (2016-03-30)roce component 1 (2016-03-30) |
Annual operating facts
Complete annual history, independent of chart loading and range. Operating margin is operating profit as a percentage of revenue; net margin is consolidated net profit as a percentage of revenue. Negative margins show losses. Missing inputs remain unavailable. Metric definitions.
| Fiscal end | Revenue (USD) | Operating margin (%) | Net margin (%) | Inputs & filing sources |
|---|---|---|---|---|
| 2025-12-31 | 1,445,306,000.00 | 4.32 | 3.44 | Inputs & filingsrevenue: 1445306000; operatingIncome: 62508000; netIncome: 49706000 revenue (2026-02-26)operatingIncome (2026-02-26) netIncome (2026-02-26) |
| 2024-12-25 | 1,252,608,000.00 | 0.24 | 0.86 | Inputs & filingsrevenue: 1252608000; operatingIncome: 3038000; netIncome: 10820000 revenue (2026-02-26)operatingIncome (2026-02-26) netIncome (2026-02-26) |
| 2023-12-27 | 1,087,533,000.00 | 0.54 | 1.93 | Inputs & filingsrevenue: 1087533000; operatingIncome: 5921000; netIncome: 20990000 revenue (2026-02-26)operatingIncome (2026-02-26) netIncome (2026-02-26) |
| 2022-12-28 | 900,486,000.00 | -2.99 | -2.57 | Inputs & filingsrevenue: 900486000; operatingIncome: -26894000; netIncome: -23105000 revenue (2025-02-21)operatingIncome (2025-02-21) netIncome (2025-02-21) |
| 2021-12-29 | 739,893,000.00 | -2.14 | -0.81 | Inputs & filingsrevenue: 739893000; operatingIncome: -15853000; netIncome: -6017000 revenue (2024-02-29)operatingIncome (2024-02-29) netIncome (2024-02-29) |
| 2020-12-30 | 522,867,000.00 | -8.39 | -8.71 | Inputs & filingsrevenue: 522867000; operatingIncome: -43876000; netIncome: -45534000 revenue (2023-02-23)operatingIncome (2023-02-23) netIncome (2023-02-23) |
| 2019-12-25 | 594,519,000.00 | 4.32 | 4.06 | Inputs & filingsrevenue: 594519000; operatingIncome: 25685000; netIncome: 24128000 revenue (2022-02-18)operatingIncome (2022-02-18) netIncome (2022-02-18) |
| 2018-12-26 | 459,310,000.00 | 6.90 | 4.78 | Inputs & filingsrevenue: 459310000; operatingIncome: 31711000; netIncome: 21948000 revenue (2021-02-26)operatingIncome (2021-02-26) netIncome (2021-02-26) |
| 2017-12-27 | 358,810,000.00 | 9.42 | 2.48 | Inputs & filingsrevenue: 358810000; operatingIncome: 33813000; netIncome: 8884000 revenue (2020-02-24)operatingIncome (2020-02-24) netIncome (2020-02-24) |
| 2016-12-28 | 268,475,000.00 | 10.36 | 8.25 | Inputs & filingsrevenue: 268475000; operatingIncome: 27805000; netIncome: 22146000 revenue (2019-02-25)operatingIncome (2019-02-25) netIncome (2019-02-25) |
| 2015-12-30 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 6753000; netIncome: 3124000 operatingIncome (2018-02-26)netIncome (2018-02-26) |
| 2014-12-31 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 3143000; netIncome: 2118000 operatingIncome (2017-03-13)netIncome (2017-03-13) |
| 2013-12-25 | Unavailable | Unavailable | Unavailable | Inputs & filingsrevenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 5935000; netIncome: 5423000 operatingIncome (2016-03-30)netIncome (2016-03-30) |
Shake Shack Inc. (SHAK) P/E ratio history
The interactive P/E chart contains all 611 stored weekly price points (2015-01-30–2026-10-08); 251 have an eligible basic or diluted ratio. Annual EPS is carried forward from its fiscal end. Use the P/E range bar or any other chart range bar to change all five chart windows.
Fiscal-year-end snapshots
5 eligible fiscal-year-end observations span 2018-12-26–2025-12-31. Latest eligible diluted P/E: 76.84×; basic P/E: 73.47×, for fiscal end 2025-12-31, using the close on 2025-12-26.
Annual P/E = eligible fiscal-year-end close ÷ reported annual EPS. This is retrospective annual P/E, not TTM or forward P/E. Why we use annual data. Missing or non-positive EPS and missing eligible prices produce unavailable ratios.
Explore the P/E chart and optional reference lines · How P/E history is calculated.
Complete annual P/E history (13 fiscal periods)
| Fiscal end | Price date | Close | Price basis | Basic P/E | Diluted P/E | EPS filings |
|---|---|---|---|---|---|---|
| 2025-12-31 | 2025-12-26 | 83.76 | Adjusted close | 73.47 | 76.84 | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) |
| 2024-12-25 | 2024-12-20 | 128.87 | Adjusted close | 495.65 | 536.96 | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) |
| 2023-12-27 | 2023-12-22 | 74.28 | Adjusted close | 145.65 | 154.75 | Basic EPS (2026-02-26) Diluted EPS (2026-02-26) |
| 2022-12-28 | 2022-12-23 | 44.89 | Adjusted close | Unavailable | Unavailable | Basic EPS (2025-02-21) Diluted EPS (2025-02-21) |
| 2021-12-29 | 2021-12-23 | 74.52 | Adjusted close | Unavailable | Unavailable | Basic EPS (2024-02-29) Diluted EPS (2024-02-29) |
| 2020-12-30 | 2020-12-24 | 87.80 | Adjusted close | Unavailable | Unavailable | Basic EPS (2023-02-23) Diluted EPS (2023-02-23) |
| 2019-12-25 | 2019-12-20 | 61.50 | Adjusted close | 97.62 | 100.82 | Basic EPS (2022-02-18) Diluted EPS (2022-02-18) |
| 2018-12-26 | 2018-12-21 | 42.48 | Adjusted close | 78.67 | 81.69 | Basic EPS (2021-02-26) Diluted EPS (2021-02-26) |
| 2017-12-27 | 2017-12-22 | 44.79 | Adjusted close | Unavailable | Unavailable | Basic EPS (2020-02-24) Diluted EPS (2020-02-24) |
| 2016-12-28 | 2016-12-23 | 37.06 | Adjusted close | Unavailable | Unavailable | Source unavailable |
| 2015-12-30 | 2015-12-24 | 40.49 | Adjusted close | Unavailable | Unavailable | Source unavailable |
| 2014-12-31 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
| 2013-12-25 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Source unavailable |
Did this research save you time?
I build and maintain Stock Value Lens independently. If you found it useful, a coffee helps me maintain the tools and improve data updates.