| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $1.23 | $12.99M | 12.3 | 61.5 | 6.3% | 24.1% | - | 0.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-09-30 | $109.9M | $-13.9M | $-1.10 | N/A | N/A | N/A |
| 1 | 2021-09-30 | $124.0M | $16.8M | $1.32 | 12.8% | -220.6% | -220.0% |
| 2 | 2022-09-30 | $138.2M | $-2.6M | $-0.21 | 11.5% | -115.7% | -115.9% |
| 3 | 2023-09-30 | $138.1M | $11.1M | $0.94 | -0.1% | -519.8% | -547.6% |
| 4 | 2024-09-30 | $142.3M | $1.6M | $0.94 | 3.0% | -85.5% | 0.0% |
| 5 | TTM 2025-03-31 | $144.3M | $1.1M | $0.09 | 1.4% | -32.4% | -90.4% |
| 6 | Average | 5.7% | -194.8% | -194.8% |
| Year | Revenue ($) | Cost of Revenue ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|
| 2021 | $124.0M | $98.1M | $2.1M | $9.4M | $11.5M | $7.5M |
| 2022 | $138.2M | $118.2M | $3.2M | $10.5M | $13.7M | $4.1M |
| 2023 | $138.2M | $119.5M | $3.3M | $9.2M | $12.4M | $3.8M |
| 2024 | $142.3M | $122.7M | $3.5M | $10.5M | $14.0M | $3.8M |
| TTM | $107.6M | $93.7M | $2.3M | $7.3M | $9.7M | $3.1M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|
| 2022 | 11.49 | 20.57 | 51.97 | 11.56 | 18.86 | -45.96 |
| 2023 | -0.03 | 1.05 | 2.97 | -12.95 | -9.27 | -7.52 |
| 2024 | 3.01 | 2.68 | 8.29 | 14.74 | 13.05 | 2.59 |
| TTM | -24.37 | -23.63 | -34.52 | -30.20 | -31.29 | -20.21 |


| Year | Restaurant Sales Rev | Franchise And Other Revenues Rev | Total Rev |
|---|---|---|---|
| 2024 | 283.1M | 1.65M | 284.8M |
| 2025 | 281.2M | 2.03M | 283.3M |




| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $86M |
| 1 | Cash | $3M |
| 2 | Total Liabilities | $52M |
| 3 | Total Debt | $43M |
| 4 | Total Equity | $33M |
| 5 | Debt to Equity Ratio | 1.31 |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 7.52% | 26.65% | 7.30% | 27.26% | 2.04% | 1.60% | 6.26% | 24.08% | 29.3% | 7.9% |
| 3 Years | 7.52% | 26.65% | 7.30% | 27.26% | 2.04% | 1.60% | 6.26% | 24.08% | 29.3% | 7.9% |
| 5 Years | 7.52% | 26.65% | 7.30% | 27.26% | 2.04% | 1.60% | 6.26% | 24.08% | 29.3% | 7.9% |
| 10 Years | 7.52% | 26.65% | 7.30% | 27.26% | 2.04% | 1.60% | 6.26% | 24.08% | 29.3% | 7.9% |