Shake Shack Announces First Quarter 2022 Financial Results

  • Total revenue of $203.4 million, up 31.0% versus 2021, including $196.8 million of Shack sales and $6.6 million of Licensing revenue.
  • System-wide sales of $309.5 million, up 35.6% versus 2021.
  • Same-Shack sales up 10.3% versus 2021.
  • Operating loss of $14.9 million.

    • Shack-level operating profit(1)of $29.9 million, or 15.2% of Shack sales.
  • Net loss of $11.3 million.

    • Adjusted EBITDA(1) of $9.6 million.
  • Net loss attributable to Shake Shack Inc. of $10.2 million, or a loss of $0.26 per share.

    • Adjusted pro forma net loss(1), of $8.2 million, or a loss of $0.19 per fully exchanged and diluted share.
  • 7 domestic Company-operated Shack openings, including two drive-thru locations in Livonia, Michigan and Vineland Pointe, Florida. 6 Licensed Shack openings including first Shack in Nanjing, China.

NEW YORK–(BUSINESS WIRE)–Shake Shack Inc. (“Shake Shack” or the “Company”) (NYSE: SHAK) has posted its results for the first quarter of 2022 in a Shareholder Letter in the Quarterly Results section of the Company’s Investor Relations website, which can be found here: Q1 2022 Shake Shack Shareholder Letter.

Shake Shack will host a conference call at 5:00 p.m. ET. Hosting the call will be Randy Garutti, Chief Executive Officer, and Katherine Fogertey, Chief Financial Officer. The conference call can be accessed live over the phone by dialing (877) 407-0792, or for international callers by dialing (201) 689-8263. A replay of the call will be available until May 12, 2022 by dialing (844) 512-2921 or for international callers by dialing (412) 317-6671; the passcode is 13729452.

The live audio webcast of the conference call will be accessible in the Events & Presentations section on the Company’s Investor Relations website at investor.shakeshack.com. An archived replay of the webcast will also be available shortly after the live event has concluded.

(1)

Shack-level operating profit, Adjusted EBITDA and Adjusted pro forma net income (loss) are non-GAAP measures. A reconciliation to the most directly comparable financial measures presented in accordance with GAAP are set forth in the schedules accompanying this release. See “Non-GAAP Financial Measures” below.

About Shake Shack

Shake Shack serves elevated versions of American classics using only the best ingredients. It’s known for its delicious made-to-order Angus beef burgers, crispy chicken, hand-spun milkshakes, house-made lemonades, beer, wine, and more. With its high-quality food at a great value, warm hospitality, and a commitment to crafting uplifting experiences, Shake Shack quickly became a cult-brand with widespread appeal. Shake Shack’s purpose is to Stand For Something Good®, from its premium ingredients and employee development, to its inspiring designs and deep community investment. Since the original Shack opened in 2004 in NYC’s Madison Square Park, the Company has expanded to more than 380 locations in 32 U.S. States and the District of Columbia, including more than 100 international locations across London, Hong Kong, Shanghai, Singapore, Mexico City, Istanbul, Dubai, Tokyo, Seoul and more.

Skip the line with the Shack App, a mobile ordering app that lets you save time by ordering ahead! Guests can select their location, pick their food, choose a pickup time and their meal will be cooked-to-order and timed to arrival. Available on iOS and Android.

Definitions

The following definitions apply to these terms as used in this release:

“Shack sales” is defined as the aggregate sales of food, beverages, gift card breakage income and Shake Shack branded merchandise at domestic Company-operated Shacks and excludes sales from licensed Shacks.

“System-wide sales” is an operating measure and consists of sales from the Company’s domestic Company-operated Shacks, domestic licensed Shacks and international licensed Shacks. The Company does not recognize the sales from licensed Shacks as revenue. Of these amounts, revenue is limited to licensing revenue based on a percentage of sales from domestic and international licensed Shacks, as well as certain up-front fees, such as territory fees and opening fees.

“Same-Shack sales” represents Shack sales for the comparable Shack base, which is defined as the number of domestic Company-operated Shacks open for 24 full fiscal months or longer. For consecutive days that Shacks were temporarily closed, the comparative period was also adjusted.

“Shack-level operating profit,” a non-GAAP measure, is defined as Shack sales less Shack-level operating expenses including Food and paper costs, Labor and related expenses, Other operating expenses and Occupancy and related expenses.

“Shack-level operating profit margin,” a non-GAAP measure, is defined as Shack sales less Shack-level operating expenses including Food and paper costs, Labor and related expenses, Other operating expenses and Occupancy and related expenses as a percentage of Shack sales.

“EBITDA,” a non-GAAP measure, is defined as Net income (loss) before interest expense (net of interest income), Income tax expense (benefit), and Depreciation and amortization expense.

“Adjusted EBITDA,” a non-GAAP measure, is defined as EBITDA (as defined above), excluding equity-based compensation expense, deferred lease costs, Impairment and loss on disposal of assets, amortization of cloud-based software implementation costs, as well as certain non-recurring items that the Company does not believe directly reflect its core operations and may not be indicative of the Company’s recurring business operations.

“Adjusted pro forma net income,” a non-GAAP measure, represents Net income (loss) attributable to Shake Shack Inc. assuming the full exchange of all outstanding SSE Holdings, LLC membership interests (“LLC Interests”) for shares of Class A common stock, adjusted for certain non-recurring and other items that the Company does not believe directly reflect its core operations and may not be indicative of the Company’s recurring business operations.

SHAKE SHACK INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands, except share and per share amounts)

 

March 30

2022

 

December 29

2021

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

279,251

 

 

$

302,406

Marketable securities

 

79,676

 

 

 

80,000

 

Accounts receivable, net

 

11,755

 

 

 

13,657

 

Inventories

 

3,780

 

 

 

3,850

 

Prepaid expenses and other current assets

 

12,155

 

 

 

9,763

 

Total current assets

 

386,617

 

 

 

409,676

 

Property and equipment, net of accumulated depreciation of $236,933 and $222,768, respectively

 

398,971

 

 

 

389,386

 

Operating lease assets

 

346,128

 

 

 

347,277

 

Deferred income taxes, net

 

304,166

 

 

 

298,668

 

Other assets

 

13,846

 

 

 

12,563

 

TOTAL ASSETS

$

1,449,728

 

 

$

1,457,570

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

13,395

 

 

$

19,947

 

Accrued expenses

 

38,997

 

 

 

36,892

 

Accrued wages and related liabilities

 

16,032

 

 

 

14,638

 

Operating lease liabilities, current

 

36,951

 

 

 

35,519

 

Other current liabilities

 

20,586

 

 

 

14,501

 

Total current liabilities

 

125,961

 

 

 

121,497

 

Long-term debt

 

243,804

 

 

 

243,542

 

Long-term operating lease liabilities

 

399,487

 

 

 

400,113

 

Liabilities under tax receivable agreement, net of current portion

 

234,273

 

 

 

234,045

 

Other long-term liabilities

 

20,944

 

 

 

22,773

 

Total liabilities

 

1,024,469

 

 

 

1,021,970

 

Commitments and contingencies

 

 

 

Stockholders’ equity:

 

 

 

Preferred stock, no par value—10,000,000 shares authorized; none issued and outstanding as of March 30, 2022 and December 29, 2021.

 

 

 

 

 

Class A common stock, $0.001 par value—200,000,000 shares authorized; 39,218,290 and 39,142,397 shares issued and outstanding as of March 30, 2022 and December 29, 2021, respectively.

 

39

 

 

 

39

 

Class B common stock, $0.001 par value—35,000,000 shares authorized; 2,911,587 and 2,921,587 shares issued and outstanding as of March 30, 2022 and December 29, 2021, respectively.

 

3

 

 

 

3

 

Additional paid-in capital

 

406,981

 

 

 

405,940

 

Retained earnings (accumulated deficit)

 

(6,608

)

 

 

3,554

 

Accumulated other comprehensive income (loss)

 

 

 

 

1

 

Total stockholders’ equity attributable to Shake Shack Inc.

 

400,415

 

 

 

409,537

 

Non-controlling interests

 

24,844

 

 

 

26,063

 

Total equity

 

425,259

 

 

 

435,600

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

1,449,728

 

 

$

1,457,570

 

SHAKE SHACK INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(UNAUDITED)

(in thousands, except per share amounts)

 

Thirteen Weeks Ended

 

March 30

2022

 

March 31

2021

Shack sales

$

196,791

 

96.8

%

 

$

150,668

 

97.0

%

Licensing revenue

 

6,600

 

3.2

%

 

 

4,614

 

3.0

%

TOTAL REVENUE

 

203,391

 

100.0

%

 

 

155,282

 

100.0

%

Shack-level operating expenses(1):

 

 

 

 

 

Food and paper costs

 

59,884

 

30.4

%

 

 

44,630

 

29.6

%

Labor and related expenses

 

60,465

 

30.7

%

 

 

46,382

 

30.8

%

Other operating expenses

 

30,237

 

15.4

%

 

 

23,144

 

15.4

%

Occupancy and related expenses

 

16,276

 

8.3

%

 

 

13,911

 

9.2

%

General and administrative expenses

 

31,320

 

15.4

%

 

 

19,565

 

12.6

%

Depreciation and amortization expense

 

16,855

 

8.3

%

 

 

13,726

 

8.8

%

Pre-opening costs

 

2,712

 

1.3

%

 

 

3,576

 

2.3

%

Impairment and loss on disposal of assets

 

577

 

0.3

%

 

 

369

 

0.2

%

TOTAL EXPENSES

 

218,326

 

107.3

%

 

 

165,303

 

106.5

%

LOSS FROM OPERATIONS

 

(14,935

)

(7.3

) %

 

 

(10,021

)

(6.5

) %

Other income (expense), net

 

(289

)

(0.1

) %

 

 

31

 

%

Interest expense

 

(355

)

(0.2

) %

 

 

(515

)

(0.3

) %

LOSS BEFORE INCOME TAXES

 

(15,579

)

(7.7

) %

 

 

(10,505

)

(6.8

) %

Benefit from income taxes

 

(4,297

)

(2.1

) %

 

 

(11,080

)

(7.1

) %

NET INCOME (LOSS)

 

(11,282

)

(5.5

) %

 

 

575

 

0.4

%

Less: Net loss attributable to non-controlling interests

 

(1,120

)

(0.6

) %

 

 

(734

)

(0.5

) %

NET INCOME (LOSS) ATTRIBUTABLE TO SHAKE SHACK INC.

$

(10,162

)

(5.0

) %

 

$

1,309

 

0.8

%

Earnings (loss) per share of Class A common stock:

 

 

 

 

 

Basic

$

(0.26

)

 

 

$

0.03

 

 

Diluted

$

(0.26

)

 

 

$

0.01

 

 

Weighted average shares of Class A common stock outstanding:

 

 

 

 

 

Basic

 

39,163

 

 

 

 

38,948

 

 

Diluted

 

39,163

 

 

 

 

42,789

 

 

____________

(1)

As a percentage of Shack sales.

SHAKE SHACK INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)

 

Thirteen Weeks Ended

 

March 30

2022

 

March 31

2021

OPERATING ACTIVITIES

 

 

 

Net income (loss) (including amounts attributable to non-controlling interests)

$

(11,282

)

 

$

575

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities

 

 

 

Depreciation and amortization expense

 

16,855

 

 

 

13,726

 

Amortization of debt issuance costs

 

262

 

 

 

86

 

Amortization of cloud computing asset

 

332

 

 

 

313

 

Non-cash operating lease cost

 

13,681

 

 

 

12,330

 

Equity-based compensation

 

3,188

 

 

 

1,681

 

Deferred income taxes

 

5,719

 

 

 

(1,523

)

Non-cash interest expense

 

5

 

 

 

337

 

Impairment and loss on disposal of assets

 

577

 

 

 

369

 

Unrealized loss on equity securities

 

400

 

 

 

46

 

Other non-cash income

 

(1

)

 

 

(1

)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

1,902

 

 

 

626

 

Inventories

 

70

 

 

 

154

 

Prepaid expenses and other current assets

 

(2,392

)

 

 

(731

)

Other assets

 

(2,111

)

 

 

(216

)

Accounts payable

 

(2,862

)

 

 

1,474

 

Accrued expenses

 

(10,369

)

 

 

(9,420

)

Accrued wages and related liabilities

 

1,394

 

 

 

2,865

 

Other current liabilities

 

5,312

 

 

 

(158

)

Long-term operating lease liabilities

 

(11,726

)

 

 

(10,754

)

Other long-term liabilities

 

(985

)

 

 

(1,828

)

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

7,969

 

 

 

9,951

 

INVESTING ACTIVITIES

 

 

 

Purchases of property and equipment

 

(27,974

)

 

 

(23,155

)

Purchases of marketable securities

 

(77

)

 

 

(4,073

)

NET CASH USED IN INVESTING ACTIVITIES

 

(28,051

)

 

 

(27,228

)

FINANCING ACTIVITIES

 

 

 

Proceeds from issuance of convertible notes, net of discount

 

 

 

 

243,750

 

Deferred financing costs

 

 

 

 

(70

)

Payments on principal of finance leases

 

(747

)

 

 

(602

)

Distributions paid to non-controlling interest holders

 

(302

)

 

 

(467

)

Debt issuance costs

 

 

 

 

(649

)

Proceeds from stock option exercises

 

84

 

 

 

6,451

 

Employee withholding taxes related to net settled equity awards

 

(2,108

)

 

 

(3,010

)

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

 

(3,073

)

 

 

245,403

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

(23,155

)

 

 

228,126

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

 

302,406

 

 

 

146,873

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

$

279,251

 

 

$

374,999

 

SHAKE SHACK INC.

NON-GAAP FINANCIAL MEASURES

(UNAUDITED)

To supplement the consolidated financial statements, which are prepared and presented in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company uses the following non-GAAP financial measures: Shack-level operating profit, Shack-level operating profit margin, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share (collectively the “non-GAAP financial measures”).

Shack-Level Operating Profit

Shack-level operating profit, a non-GAAP measure, is defined as Shack sales less Shack-level operating expenses including Food and paper costs, Labor and related expenses, Other operating expenses and Occupancy and related expenses.

How This Measure Is Useful

When used in conjunction with GAAP financial measures, Shack-level operating profit and Shack-level operating profit margin are supplemental measures of operating performance that the Company believes are useful measures to evaluate the performance and profitability of its Shacks. Additionally, Shack-level operating profit and Shack-level operating profit margin are key metrics used internally by management to develop internal budgets and forecasts, as well as assess the performance of its Shacks relative to budget and against prior periods. It is also used to evaluate employee compensation as it serves as a metric in certain performance-based employee bonus arrangements. The Company believes presentation of Shack-level operating profit and Shack-level operating profit margin provides investors with a supplemental view of its operating performance that can provide meaningful insights to the underlying operating performance of the Shacks, as these measures depict the operating results that are directly impacted by the Shacks and exclude items that may not be indicative of, or are unrelated to, the ongoing operations of the Shacks. It may also assist investors to evaluate the Company’s performance relative to peers of various sizes and maturities and provides greater transparency with respect to how management evaluates the business, as well as the financial and operational decision-making.

Limitations of the Usefulness of this Measure

Shack-level operating profit and Shack-level operating profit margin may differ from similarly titled measures used by other companies due to different methods of calculation. Presentation of Shack-level operating profit and Shack-level operating profit margin is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Shack-level operating profit excludes certain costs, such as General and administrative expenses and Pre-opening costs, which are considered normal, recurring cash operating expenses and are essential to support the operation and development of the Company’s Shacks. Therefore, this measure may not provide a complete understanding of the Company’s operating results as a whole and Shack-level operating profit and Shack-level operating profit margin should be reviewed in conjunction with the Company’s GAAP financial results.

A reconciliation of Shack-level operating profit to Loss from Operations, the most directly comparable GAAP financial measure, is set forth below.

 

Thirteen Weeks Ended

(dollar amounts in thousands)

March 30

2022

 

March 31

2021

Loss from operations

$

(14,935

)

 

$

(10,021

)

Less:

 

 

 

Licensing revenue

 

6,600

 

 

 

4,614

 

Add:

 

 

 

General and administrative expenses

 

31,320

 

 

 

19,565

 

Depreciation and amortization expense

 

16,855

 

 

 

13,726

 

Pre-opening costs

 

2,712

 

 

 

3,576

 

Impairment and loss on disposal of assets

 

577

 

 

 

369

 

Shack-level operating profit

$

29,929

 

 

$

22,601

 

 

 

 

 

Total revenue

$

203,391

 

 

$

155,282

 

Less: Licensing revenue

 

6,600

 

 

 

4,614

 

Shack sales

$

196,791

 

 

$

150,668

 

 

 

 

 

Shack-level operating profit margin(1,2)

 

15.2

%

 

 

15.0

%

____________

(1)

As a percentage of Shack sales.

(2)

For the thirteen weeks ended March 30, 2022, Shack-level operating profit margin includes a $1,281 cumulative catch-up adjustment for gift card breakage income, recognized in Shack sales. The benefit from the cumulative catch-up resulted in a 0.5% increase to Shack-level operating profit margin.

SHAKE SHACK INC.

NON-GAAP FINANCIAL MEASURES

(UNAUDITED)

EBITDA and Adjusted EBITDA

EBITDA, a non-GAAP measure, is defined as Net income (loss) before interest expense (net of interest income), Income tax expense (benefit) and Depreciation and amortization expense. Adjusted EBITDA, a non-GAAP measure, is defined as EBITDA (as defined above) excluding equity-based compensation expense, deferred lease cost, Impairment and loss on the disposal of assets, amortization of cloud-based software implementation costs, as well as certain non-recurring items that the Company does not believe directly reflect its core operations and may not be indicative of the Company’s recurring business operations.

How These Measures Are Useful

When used in conjunction with GAAP financial measures, EBITDA and adjusted EBITDA are supplemental measures of operating performance that the Company believes are useful measures to facilitate comparisons to historical performance and competitors’ operating results. Adjusted EBITDA is a key metric used internally by management to develop internal budgets and forecasts and also serves as a metric in its performance-based equity incentive programs and certain bonus arrangements. The Company believes presentation of EBITDA and adjusted EBITDA provides investors with a supplemental view of the Company’s operating performance that facilitates analysis and comparisons of its ongoing business operations because they exclude items that may not be indicative of the Company’s ongoing operating performance.

Limitations of the Usefulness of These Measures

EBITDA and adjusted EBITDA may differ from similarly titled measures used by other companies due to different methods of calculation. Presentation of EBITDA and adjusted EBITDA is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. EBITDA and adjusted EBITDA exclude certain normal recurring expenses. Therefore, these measures may not provide a complete understanding of the Company’s performance and should be reviewed in conjunction with the GAAP financial measures.

A reconciliation of EBITDA and adjusted EBITDA to Net income (loss) the most directly comparable GAAP measure, is set forth below.

 

Thirteen Weeks Ended

(dollar amounts in thousands)

March 30

2022

 

March 31

2021

Net income (loss)

$

(11,282

)

 

$

575

 

Depreciation and amortization expense

 

16,855

 

 

 

13,726

 

Interest expense, net

 

355

 

 

 

515

 

Benefit from income taxes

 

(4,297

)

 

 

(11,080

)

EBITDA

$

1,631

 

 

$

3,736

 

 

 

 

 

Equity-based compensation

 

3,188

 

 

 

1,681

 

Amortization of cloud-based software implementation costs

 

332

 

 

 

313

 

Deferred lease costs(1)

 

(877

)

 

 

204

 

Impairment and loss on disposal of assets

 

577

 

 

 

369

 

Debt offering related costs(2)

 

 

 

 

236

 

Legal settlement

 

6,000

 

 

 

595

 

Gift card breakage cumulative catch-up adjustment

 

(1,281

)

 

 

 

ADJUSTED EBITDA

$

9,570

 

 

$

7,134

 

 

 

 

 

Adjusted EBITDA margin(3)

 

4.7

%

 

 

4.6

%

____________

(1)

Reflects the extent to which lease expense is greater than or less than contractual fixed base rent.

(2)

Costs incurred in connection with the Company’s Convertible Notes, issued in March 2021, including consulting and advisory fees.

(3)

Calculated as a percentage of Total revenue, which was $203.4 million and $155.3 million for the thirteen weeks ended March 30, 2022 and March 31, 2021, respectively.

SHAKE SHACK INC.

NON-GAAP FINANCIAL MEASURES

(UNAUDITED)

Adjusted Pro Forma Net Income (Loss) and Adjusted Pro Forma Earnings (Loss) Per Fully Exchanged and Diluted Share

Adjusted pro forma net income (loss) represents Net income (loss) attributable to Shake Shack Inc. assuming the full exchange of all outstanding SSE Holdings, LLC membership interests (“LLC Interests”) for shares of Class A common stock, adjusted for certain non-recurring items that the Company does not believe are directly related to its core operations and may not be indicative of recurring business operations. Adjusted pro forma earnings (loss) per fully exchanged and diluted share is calculated by dividing adjusted pro forma net income (loss) by the weighted-average shares of Class A common stock outstanding, assuming the full exchange of all outstanding LLC Interests, after giving effect to the dilutive effect of outstanding equity-based awards.

How These Measures Are Useful

When used in conjunction with GAAP financial measures, adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share are supplemental measures of operating performance that the Company believes are useful measures to evaluate performance period over period and relative to its competitors. By assuming the full exchange of all outstanding LLC Interests, the Company believes these measures facilitate comparisons with other companies that have different organizational and tax structures, as well as comparisons period over period because it eliminates the effect of any changes in Net income (loss) attributable to Shake Shack Inc. driven by increases in its ownership of SSE Holdings, which are unrelated to the Company’s operating performance, and excludes items that are non-recurring or may not be indicative of ongoing operating performance.

Limitations of the Usefulness of These Measures

Adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share may differ from similarly titled measures used by other companies due to different methods of calculation. Presentation of adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share should not be considered alternatives to Net income (loss) and earnings (loss) per share, as determined under GAAP. While these measures are useful in evaluating the Company’s performance, it does not account for the earnings attributable to the non-controlling interest holders and therefore does not provide a complete understanding of the Net income (loss) attributable to Shake Shack Inc. Adjusted pro forma net income (loss) and adjusted pro forma earnings (loss) per fully exchanged and diluted share should be evaluated in conjunction with GAAP financial results.

A reconciliation of adjusted pro forma net income (loss) to Net income (loss) attributable to Shake Shack Inc., the most directly comparable GAAP measure, and the computation of adjusted pro forma earnings (loss) per fully exchanged and diluted share are set forth below.

 

Thirteen Weeks Ended

(in thousands, except per share amounts)

March 30

2022

 

March 31

2021

Numerator:

 

 

 

Net income (loss) attributable to Shake Shack Inc

$

(10,162

)

 

$

1,309

 

Adjustments:

 

 

 

Reallocation of net loss attributable to non-controlling interests from the assumed exchange of LLC Interests(1)

 

(1,120

)

 

 

(734

)

Legal settlement

 

6,000

 

 

 

595

 

Debt offering related costs(2)

 

 

 

 

236

 

Revolving Credit Facility amendments related costs(3)

 

 

 

 

323

 

Gift card breakage cumulative catch-up adjustment

 

(1,281

)

 

 

 

Impact to income tax benefit(4)

 

(1,595

)

 

 

24

 

Adjusted pro forma net income (loss)

$

(8,158

)

 

$

1,753

 

 

 

 

 

Denominator:

 

 

 

Weighted-average shares of Class A common stock outstanding—diluted

 

39,163

 

 

 

42,789

 

Adjustments:

 

 

 

Assumed exchange of LLC Interests for shares of Class A common stock(1)

 

2,920

 

 

 

 

Adjusted pro forma fully exchanged weighted-average shares of Class A common stock outstanding—diluted

 

42,083

 

 

 

42,789

 

 

 

 

 

Adjusted pro forma earnings (loss) per fully exchanged share—diluted

$

(0.19

)

 

$

0.04

 

Contacts

Media:
Kristyn Clark, Shake Shack

(646) 747-8776

[email protected]

Investor Relations:
Melissa Calandruccio, ICR

Michelle Michalski, ICR

(844) SHACK-04 (844-742-2504)

[email protected]

Read full story here

error: Content is protected !!