Document

EX-99.1 2 shak-20240502_exhibit991.htm EX-99.1 Document

Exhibit 99.1

Shake Shack Announces First Quarter 2024 Financial Results

▪Total revenue of $290.5 million, up 14.7% versus 2023, including $280.6 million of Shack sales and $9.9 million of Licensing revenue.

▪System-wide sales of $443.3 million, up 12.3% versus 2023.

▪Same-Shack sales up 1.6% versus 2023, with trends improving each month of the quarter. April SSS grew 4.9% year-over-year.

▪Operating income of $0.0 million, versus an operating loss of $3.2 million in 2023.

•Restaurant-level profit(1) of $54.7 million, or 19.5% of Shack sales.

▪Net income of $2.2 million versus a net loss of $1.6 million in 2023.

•Adjusted EBITDA(1) of $35.9 million, up 30.2% versus 2023.

▪Net income attributable to Shake Shack Inc. of $2.0 million, or earnings of $0.05 per diluted share.

•Adjusted pro forma net income(1) of $5.6 million, or earnings of $0.13 per fully exchanged and diluted share.

▪Opened four new Company-operated Shacks, including two drive-thrus. Opened four new licensed Shacks.

NEW YORK, NY (Business Wire) — May 2, 2024 — Shake Shack Inc. (“Shake Shack” or the “Company”) (NYSE: SHAK) has posted its results for the first quarter of 2024 in a Shareholder Letter in the Quarterly Results section of the Company's Investor Relations website, which can be found here: Q1 2024 Shake Shack Shareholder Letter .

Shake Shack will host a conference call at 8:00 a.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 09, 2024 by dialing (844) 512-2921 or for international callers by dialing (412) 317-6671; the passcode is 13745222.

The live audio webcast of the conference call will be accessible in the Events & Presentations section of 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)Restaurant-level 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 is set forth in the schedules accompanying this release. See “Non-GAAP Financial Measures” below.

Exhibit 99.1

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 over 520 locations system-wide, including over 335 in 33 U.S. States and the District of Columbia, and 185 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.

Media:

Meg Davis, Shake Shack

mcastranova@shakeshack.com

Investor Relations:

Melissa Calandruccio, ICR

Michelle Michalski, ICR

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

investor@shakeshack.com

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 Company-operated Shacks and excludes sales from licensed Shacks.

“System-wide sales” is an operating measure and consists of sales from Company-operated Shacks and 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 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 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.

"Restaurant-level profit," a non-GAAP measure, also formerly referred to as Shack-level operating profit, 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.

"Restaurant-level profit margin," a non-GAAP measure, also formerly referred to as Shack-level operating profit margin, 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, 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 items that the Company does not believe are directly reflected to its core operations and may not be indicative of its recurring business operations.

Exhibit 99.1

SHAKE SHACK INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands, except share and per share amounts)


		March 27 2024		December 27 2023
ASSETS
Current assets:
	Cash and cash equivalents	$	260,203	$	224,653
	Marketable securities	24,570		68,561
	Accounts receivable, net	14,458		16,847
	Inventories	5,073		5,404
	Prepaid expenses and other current assets	21,885		18,967
	Total current assets	326,189		334,432
Property and equipment, net of accumulated depreciation of $401,132 and $376,760, respectively		537,621		530,995
Operating lease assets		410,254		398,296
Deferred income taxes, net		329,956		326,208

Other assets		14,812		15,926
TOTAL ASSETS		$	1,618,832	$	1,605,857
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:

	Accounts payable	$	15,163	$	22,273
	Accrued expenses	57,366		54,742
	Accrued wages and related liabilities	19,249		20,945
	Operating lease liabilities, current	50,780		49,004
	Other current liabilities	18,525		17,103
	Total current liabilities	161,083		164,067


Long-term debt		245,898		245,636


Long-term operating lease liabilities		476,704		464,533
Liabilities under tax receivable agreement, net of current portion		236,728		235,613
Other long-term liabilities		26,126		26,638
Total liabilities		1,146,539		1,136,487
Commitments and contingencies
Stockholders' equity:

	Preferred stock, no par value—10,000,000 shares authorized; none issued and outstanding as of March 27, 2024 and December 27, 2023.	—		—
	Class A common stock, $0.001 par value—200,000,000 shares authorized; 39,635,382 and 39,474,315 shares issued and outstanding as of March 27, 2024 and December 27, 2023, respectively.	40		39
	Class B common stock, $0.001 par value—35,000,000 shares authorized; 2,801,013 and 2,834,513 shares issued and outstanding as of March 27, 2024 and December 27, 2023, respectively.	3		3
	Additional paid-in capital	427,530		426,601
	Retained earnings	18,817		16,777
	Accumulated other comprehensive loss	(4)		(3)
	Total stockholders' equity attributable to Shake Shack Inc.	446,386		443,417
Non-controlling interests		25,907		25,953
Total equity		472,293		469,370
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY		$	1,618,832	$	1,605,857

Exhibit 99.1

SHAKE SHACK INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(UNAUDITED)

(in thousands, except per share amounts)


		Thirteen Weeks Ended
		March 27 2024				March 29 2023
Shack sales		$	280,552	96.6	%	$	244,254	96.4	%
Licensing revenue		9,952		3.4	%	9,024		3.6	%
TOTAL REVENUE		290,504		100.0	%	253,278		100.0	%
Shack-level operating expenses(1):
	Food and paper costs	80,253		28.6	%	71,772		29.4	%
	Labor and related expenses	81,509		29.1	%	74,264		30.4	%
	Other operating expenses	41,856		14.9	%	34,936		14.3	%
	Occupancy and related expenses	22,188		7.9	%	18,583		7.6	%
General and administrative expenses		35,944		12.4	%	31,311		12.4	%
Depreciation and amortization expense		25,441		8.8	%	21,322		8.4	%
Pre-opening costs		2,753		0.9	%	3,557		1.4	%
Impairment and loss on disposal of assets		526		0.2	%	722		0.3	%
TOTAL EXPENSES		290,470		100.0	%	256,467		101.3	%
NET INCOME (LOSS) FROM OPERATIONS		34		—	%	(3,189)		(1.3)	%
Other income, net		3,206		1.1	%	2,837		1.1	%
Interest expense		(508)		(0.2)	%	(403)		(0.2)	%
NET INCOME (LOSS) BEFORE INCOME TAXES		2,732		0.9	%	(755)		(0.3)	%
Income tax expense		518		0.2	%	867		0.3	%
NET INCOME (LOSS)		2,214		0.8	%	(1,622)		(0.6)	%
Less: Net income (loss) attributable to non-controlling interests		174		0.1	%	(88)		—	%
NET INCOME (LOSS) ATTRIBUTABLE TO SHAKE SHACK INC.		$	2,040	0.7	%	$	(1,534)	(0.6)	%
Earnings (Loss) per share of Class A common stock:
	Basic	$	0.05			$	(0.04)
	Diluted	$	0.05			$	(0.04)
Weighted-average shares of Class A common stock outstanding:
	Basic	39,515				39,332
	Diluted	41,259				39,332

(1)As a percentage of Shack sales.

Exhibit 99.1

SHAKE SHACK INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)


			Thirteen Weeks Ended
			March 27 2024		March 29 2023
OPERATING ACTIVITIES
Net income (loss) (including amounts attributable to non-controlling interests)			$	2,214	$	(1,622)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
	Depreciation and amortization expense		25,441		21,322
	Amortization of debt issuance costs		262		262
	Amortization of cloud computing asset		518		439
	Non-cash operating lease cost		18,490		16,075
	Equity-based compensation		3,642		3,802
	Deferred income taxes		(131)		1,917


	Non-cash interest		(164)		58
	Gain on sale of equity securities		—		(81)
	Net amortization of discount on held-to-maturity securities		(370)		—
	Impairment and loss on disposal of assets		526		722



	Changes in operating assets and liabilities:
		Accounts receivable	2,389		3,354
		Inventories	331		(210)
		Prepaid expenses and other current assets	(2,757)		(1,580)
		Other assets	(650)		(1,218)
		Accounts payable	(3,760)		(5,799)
		Accrued expenses	2,027		(2,018)
		Accrued wages and related liabilities	(1,696)		1,068
		Other current liabilities	709		(2,389)

		Operating lease liabilities	(17,213)		(16,830)
		Other long-term liabilities	857		2,548
NET CASH PROVIDED BY OPERATING ACTIVITIES			30,665		19,820
INVESTING ACTIVITIES
Purchases of property and equipment			(33,054)		(34,326)

Maturities of held-to-maturity marketable securities			44,361		—
Purchases of equity securities			—		(690)
Sales of equity securities			—		81,478
NET CASH PROVIDED BY INVESTING ACTIVITIES			11,307		46,462
FINANCING ACTIVITIES










Payments on principal of finance leases			(910)		(807)
Distributions paid to non-controlling interest holders			(145)		(49)



Net proceeds from stock option exercises			474		113
Employee withholding taxes related to net settled equity awards			(5,840)		(2,626)

NET CASH USED IN FINANCING ACTIVITIES			(6,421)		(3,369)
Effect of exchange rate changes on cash and cash equivalents			(1)		(4)
INCREASE IN CASH AND CASH EQUIVALENTS			35,550		62,909
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD			224,653		230,521
CASH AND CASH EQUIVALENTS AT END OF PERIOD			$	260,203	$	293,430

Exhibit 99.1

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: Restaurant-level profit, Restaurant-level 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").

Restaurant-Level Profit

Restaurant-level profit, formerly referred to as Shack-level operating profit, 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, Restaurant-level profit and Restaurant-level 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, Restaurant-level profit and Restaurant-level 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 Restaurant-level profit and Restaurant-level 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

Restaurant-level profit and Restaurant-level profit margin may differ from similarly titled measures used by other companies due to different methods of calculation. Presentation of Restaurant-level profit and Restaurant-level 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. Restaurant-level 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 Restaurant-level profit and Restaurant-level profit margin should be reviewed in conjunction with the Company's GAAP financial results.

Exhibit 99.1

A reconciliation of Restaurant-level profit to Income (loss) from operations, the most directly comparable GAAP financial measure, is set forth below.


		Thirteen Weeks Ended
(dollar amounts in thousands)		March 27 2024		March 29 2023
Income (loss) from operations		$	34	$	(3,189)
Less:
	Licensing revenue	9,952		9,024
Add:
	General and administrative expenses	35,944		31,311
	Depreciation and amortization expense	25,441		21,322
	Pre-opening costs	2,753		3,557
	Impairment and loss on disposal of assets	526		722
Restaurant-level profit		$	54,746	$	44,699

Total revenue		$	290,504	$	253,278
Less: Licensing revenue		9,952		9,024
Shack sales		$	280,552	$	244,254

Restaurant-level profit margin(1)		19.5%		18.3%

(1)As a percentage of Shack sales.

Exhibit 99.1

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, 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.

Exhibit 99.1

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 27 2024		March 29 2023
Net income (loss)	$	2,214	$	(1,622)
Depreciation and amortization expense	25,441		21,322
Interest expense, net	(27)		403
Income tax expense	518		867
EBITDA	$	28,146	$	20,970

Equity-based compensation	3,642		3,802
Amortization of cloud-based software implementation costs	518		439
Impairment and loss on disposal of assets	526		722

Legal settlements(1)	—		1,004
CEO transition costs	479		—
Restatement costs(2)	1,391		—





Other(3)	1,183		628
Adjusted EBITDA	$	35,885	$	27,565

Adjusted EBITDA margin(4)	12.4 %		10.9 %

(1) Expenses incurred to establish accruals related to the settlements of legal matters.

(2) Expenses incurred related to the restatement of prior periods in the 2023 Form 10-K.

(3) Expenses incurred for professional fees related to non-recurring matters.

(4) Calculated as a percentage of Total revenue, which was $290.5 million and $253.3 million for the thirteen weeks ended March 27, 2024 and March 29, 2023, respectively.

Exhibit 99.1

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.

Exhibit 99.1

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 27 2024		March 29 2023
Numerator:
	Net income (loss) attributable to Shake Shack Inc		$	2,040	$	(1,534)
	Adjustments:
		Reallocation of Net income (loss) attributable to non-controlling interests from the assumed exchange of LLC Interests(1)	174		(88)




		Legal settlements	—		1,004







		Restatement costs(2)	1,391		—
		CEO transition costs	479		—
		Other(3)	1,183		628
		Tax impact of above adjustments(4)	356		(300)
Adjusted pro forma net income (loss)			$	5,623	$	(290)

Denominator:
	Weighted-average shares of Class A common stock outstanding—diluted		41,259		39,332
	Adjustments:
		Assumed exchange of LLC Interests for shares of Class A common stock(1)	2,830		2,852
	Adjusted pro forma fully exchanged weighted-average shares of Class A common stock outstanding—diluted		44,089		42,184

Adjusted pro forma earnings (loss) per fully exchanged share—diluted			$	0.13	$	(0.01)


		Thirteen Weeks Ended
		March 27 2024		March 29 2023
Earnings (loss) per share of Class A common stock—diluted		$	0.05	$	(0.04)

	Non-GAAP adjustments(5)	0.08		0.03
Adjusted pro forma earnings (loss) per fully exchanged share—diluted		$	0.13	$	(0.01)

(1)Assumes the exchange of all outstanding LLC Interests for shares of Class A common stock, resulting in the elimination of the non-controlling interest and recognition of the net income (loss) attributable to non-controlling interests.

(2)Expenses incurred related to the restatement of prior periods in the 2023 Form 10-K.

(3)Expenses incurred for professional fees related to non-recurring matters.

(4)Represents the tax effect of the aforementioned adjustments and pro forma adjustments to reflect corporate income taxes at assumed effective tax rates of 2.8% and 133.1% for the thirteen weeks ended March 27, 2024 and March 29, 2023, respectively. Amounts include provisions for U.S. federal income taxes, certain LLC entity-level taxes and foreign withholding taxes, assuming the highest statutory rates apportioned to each applicable state, local and foreign jurisdiction.

(5)Represents the per share impact of non-GAAP adjustments for each period. Refer to the reconciliation of Adjusted pro forma net income (loss) above for additional information.