Shake Shack Inc. Class A (SHAK) Financials

$73.68

$-0.40 (-0.53%)

As on 26-Aug-2026 10:43EDT

Market cap

$3,159 Mln

Revenue (TTM)

$1,552 Mln

P/E Ratio

77.7

P/B Ratio

5.4

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,552.30	1,445.31	1,252.61	1,087.53	900.49	739.89
Cost of Revenue	1,152.24	1,185.50	678.69	609.30	518.94	433.38
Gross Profit	400.06	259.80	573.92	478.24	381.54	306.52
Operating Expenses	329.92	174.05	570.88	472.32	408.44	322.37
Operating Profit (EBIT)	70.14	85.76	3.04	5.92	-26.89	-15.85
Other Income	--	--	--	--	4.13	0.10
Profit before Tax	65.04	72.61	14.24	16.98	-24.29	-17.34
Provision for Tax	21.74	22.90	3.42	-4.01	-1.18	-11.32
Profit after Tax (Net Income)	39.72	45.73	10.21	20.26	-21.23	-4.56
Minority Interest	-3.58	-3.98	-0.61	-0.34	1.88	-1.46
Consolidated Profit	--	--	--	--	-24.09	-8.66

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	544.32	525.33	470.02	443.42	412.20	409.54
Minority Interest	-3.58	--	--	--	24.63	26.06
Non-Current Liabilities	1,142.73	1,103.42	1,016.03	972.42	927.40	903.68
Current Liabilities	236.00	244.92	187.31	164.07	147.72	121.50
Total Liabilities	2,186.28	1,896.21	1,696.97	1,605.86	1,511.95	1,460.77

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	1,556.52	1,465.86	1,328.76	1,271.43	1,167.96	1,051.10
Current Assets	393.76	430.35	368.22	334.43	343.99	409.68
Total Assets	2,186.28	1,896.21	1,696.97	1,605.86	1,511.95	1,460.77
Total Debt*	263.17	902.13	809.62	771.33	720.51	686.19
Net Current Assets	157.76	185.43	180.90	170.37	196.27	288.18

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	222.36	171.16	132.14	76.74	58.40
Cash Flow from Investing Activities	--	-165.85	-66.08	-132.32	-143.42	-144.89
Cash from Financing Activities	--	-17.10	-9.02	-5.68	-5.20	242.02
Net Cash Inflow / Outflow	--	--	--	--	-71.89	155.53

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	0.95	1.09	0.24	0.46	-0.54	-0.12
Cash EPS ($)	--	3.69	2.74	2.46	1.35	1.39
Adjusted Book Value ($)	--	12.55	11.23	10.09	10.49	10.46
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	5.31	4.09	3.01	1.95	1.49
Free Cash Flow per Share ($)	--	1.35	0.85	-0.32	-1.68	-1.10

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	3.38	0.82	1.73	-1.91	-0.48
ROE (%)	6.76	9.19	2.23	4.74	-5.17	-1.12
ROA (%)	1.91	2.55	0.62	1.30	-1.43	-0.35
EBIT Margin (%)	4.20	5.17	1.30	1.72	-2.53	-2.13
Net Margin (%)	2.56	3.16	0.81	1.86	-2.35	-0.62
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	17.33	0.15	0.15	0.21	0.22	0.42
EBIT Growth (%)	117.35	359.01	-12.88	182.12	-44.48	64.72
Net Profit Growth (%)	94.71	347.98	-49.63	195.45	-365.45	89.18
EPS Growth (%)	104.52	3.48	-0.47	1.85	-3.64	0.90
Book Value Growth (%)	10.16	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	77.74	74.29	532.48	160.73	-76.85	-619.25
Price / Book Value	5.44	6.47	11.56	7.35	3.96	6.90
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	20.71	21.72	49.00	33.43	39.60	70.33
Close Price ($)	56.02	81.17	129.80	74.12	41.53	72.16
High Price ($)	144.65	144.65	139.89	80.58	79.62	138.38
Low Price ($)	51.60	72.93	64.16	40.83	37.72	66.26
Market Cap ($ Cr)	3,159.42	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.46	1.72	1.72	1.74	1.75	1.68
Short term debt to equity ratio	0.01	0.13	0.13	0.12	0.11	0.09
Current Ratio	1.67	1.76	1.97	2.04	2.33	3.37
Quick Ratio	1.64	1.73	1.93	2.01	2.30	3.34
Interest Coverage	13.09	34.63	7.97	10.89	-15.00	-9.99

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	2.23	3.52	1.57	2.67	2.67	1.85
Asset Turnover	0.75	0.80	0.76	0.70	0.61	0.57
Receivable days	--	8.92	7.10	8.90	7.64	5.71
Inventory Days	--	2.03	3.07	2.87	2.83	2.84
Payable days	--	7.45	12.35	12.79	14.20	18.30
Cash Conversion Cycle	--	3.50	-2.18	-1.02	-3.74	-9.76

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)