Papa John's International, Inc.
Consumer CyclicalNASDAQ:PZZA · NASDAQ Global Select
+$0.26 today
Vol 0.82M · Avg 1.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.0B of revenue converted into $28.6M of net income for the selected period. Gross margin is 23.3% and net margin is 1.4%, showing how much revenue survives after costs and taxes. EPS is $0.83, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B -0.3% | $2.1B -3.6% | $2.1B +1.6% | $2.1B +1.6% | $2.1B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.5B -1.2% | $1.5B -13.9% | $1.7B +0.2% | $1.7B +4.5% | $1.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $593.3M +2.1% | $581.0M +38.6% | $419.3M +8.0% | $388.4M -9.5% | $429.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 28.9% +0.7pp | 28.2% +8.6pp | 19.6% +1.2pp | 18.5% -2.3pp | 20.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $244.3M +28.2% | $190.5M -5.5% | $201.7M -6.3% | $215.3M +1.4% | $212.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $504.2M +18.8% | $424.3M +55.9% | $272.2M -2.6% | $279.4M +7.0% | $261.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $92.2M +32.9% | $69.4M +8.3% | $64.1M +23.2% | $52.0M +6.6% | $48.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $181.4M -19.8% | $226.1M +7.0% | $211.2M +31.1% | $161.1M -26.4% | $219.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 8.8% -2.1pp | 11.0% +1.1pp | 9.9% +2.2pp | 7.7% -2.9pp | 10.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $89.1M -43.1% | $156.7M +6.5% | $147.1M +35.0% | $109.0M -35.2% | $168.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.3% -3.3pp | 7.6% +0.7pp | 6.9% +1.7pp | 5.2% -2.9pp | 8.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 -100.0% | $1.9M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $40.8M -4.2% | $42.6M -2.0% | $43.5M +72.1% | $25.3M +31.5% | $19.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$40.8M +4.2% | -$42.6M +2.0% | -$43.5M -72.1% | -$25.3M -46.1% | -$17.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $48.4M -57.6% | $114.1M +10.1% | $103.7M +23.8% | $83.8M -44.5% | $150.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 2.4% -3.2pp | 5.5% +0.7pp | 4.9% +0.9pp | 4.0% -3.3pp | 7.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $16.3M -45.7% | $29.9M +43.4% | $20.9M +44.8% | $14.4M -44.5% | $26.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $30.5M -63.4% | $83.5M +1.7% | $82.1M +21.1% | $67.8M -43.5% | $120.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.5% -2.6pp | 4.1% +0.2pp | 3.8% +0.6pp | 3.2% -2.6pp | 5.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -64.7% | $3 +2.4% | $2 +31.1% | $2 -44.6% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -64.6% | $3 +2.4% | $2 +31.2% | $2 -44.4% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $32.9M +0.4% | $32.7M -0.6% | $32.9M -7.2% | $35.5M +1.4% | $35.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $32.9M +0.4% | $32.8M -1.0% | $33.2M -7.2% | $35.7M +1.1% | $35.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Monarch Casino & Resort, Inc.
NASDAQ:MCRI
$2.29B
Blue Bird Corporation
NASDAQ:BLBD
$2.26B
Albany International Corp.
NYSE:AIN
$2.01B
Arcos Dorados Holdings Inc.
NYSE:ARCO
$1.86B
Interface, Inc.
NASDAQ:TILE
$1.85B
Revolve Group, Inc.
NYSE:RVLV
$1.47B
The Wendy's Company
NASDAQ:WEN
$1.29B
MasterBrand, Inc.
NYSE:MBC
$1.14B
Biglari Holdings Inc.
NYSE:BH
$1.07B
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
NASDAQ:HDL
$807.83M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PZZA generate?
Papa John's International, Inc. (PZZA) reported $2.05B of revenue in fiscal 2025.
Is PZZA profitable?
Papa John's International, Inc. (PZZA) reported $30.53M of net income, with a net margin of 1.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.