RED Robin Gourmet Burgers Inc balance sheet
At the end of fiscal 2025, RED Robin Gourmet Burgers Inc had total assets of $564m, total liabilities of $670m and shareholders' equity of −$106m. It held $19.9m in cash against $170m of debt: net debt of $150m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 20 | 18 | 35 | 22 | 17 | 22 | 23 | 12 | 18 | 19 | 30 | 16 | 23 | 49 | 24 | 31 | 20 | 23 |
| Receivables | — | 7 | 15 | 16 | 23 | 24 | 28 | 24 | 26 | 25 | 22 | 17 | 21 | 22 | 22 | 20 | 19 | 14 |
| Inventory | — | 16 | 18 | 18 | 22 | 26 | 28 | 30 | 30 | 27 | 26 | 24 | 25 | 26 | 27 | 27 | 26 | 17 |
| Total current assets | — | 54 | 81 | 75 | 81 | 100 | 97 | 93 | 105 | 99 | 105 | 87 | 102 | 120 | 92 | 99 | 89 | 129 |
| Goodwill | — | 62 | 62 | 63 | 63 | 84 | 82 | 96 | 97 | 96 | 96 | 0 | — | — | — | — | — | — |
| Total assets | — | 579 | 593 | 597 | 635 | 736 | 840 | 919 | 911 | 844 | 1,238 | 975 | 929 | 832 | 742 | 641 | 564 | 529 |
| Accounts payable | — | 13 | 15 | 14 | 19 | 29 | 23 | 27 | 35 | 39 | 33 | 20 | 33 | 39 | 28 | 30 | 31 | 28 |
| Deferred revenue (current) | — | 14 | 24 | 28 | 36 | 45 | 48 | 50 | 56 | 55 | 54 | 50 | 54 | 47 | 36 | 27 | 27 | 16 |
| Total current liabilities | — | 97 | 106 | 102 | 140 | 164 | 178 | 141 | 160 | 171 | 195 | 203 | 223 | 220 | 186 | 190 | 199 | 181 |
| Short-term debt | — | — | — | — | — | — | — | — | — | 0 | 0 | 10 | 10 | 3 | 0 | — | — | — |
| Long-term debt | — | 54 | 147 | 134 | 88 | 147 | 210 | 347 | 277 | 193 | 207 | 161 | 167 | 203 | 183 | 182 | 165 | 163 |
| Total debt | 0 | 105 | 166 | 135 | 89 | 148 | 211 | 348 | 277 | 204 | 207 | 171 | 177 | 215 | 189 | 189 | 170 | 167 |
| Total liabilities | — | 279 | 298 | 290 | 287 | 376 | 466 | 570 | 523 | 461 | 877 | 854 | 852 | 830 | 762 | 726 | 670 | 634 |
| Shareholders' equity | 289 | 301 | 295 | 307 | 347 | 360 | 374 | 348 | 387 | 383 | 361 | 119 | 74 | 2 | −20 | −84 | −106 | −106 |
| Net debt (negative = net cash) | −20 | 87 | 131 | 113 | 72 | 125 | 188 | 336 | 260 | 185 | 177 | 155 | 154 | 166 | 166 | 159 | 150 | 144 |
| Shares outstanding | — | 16m | 15m | 14m | 14m | 14m | 14m | 13m | 13m | 13m | 13m | 16m | 16m | 16m | 16m | 17m | 18m | 19m |
| Quarter | 2024 Q3Oct 2024 | 2024 Q4Dec 2024 | 2025 Q1Apr 2025 | 2025 Q2Jul 2025 | 2025 Q3Oct 2025 | 2025 Q4Dec 2025 | 2026 Q1Apr 2026 | 2026 Q2Jul 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 11 | 20 | 13 | 13 | 13 | 19 | 13 | 14 |
| Inventory | 27 | 27 | 27 | 26 | 26 | 26 | 25 | 17 |
| Total current assets | 79 | 99 | 86 | 85 | 80 | 89 | 86 | 129 |
| Total assets | 669 | 641 | 606 | 587 | 574 | 564 | 544 | 529 |
| Accounts payable | 30 | 30 | 33 | 28 | 30 | 31 | 31 | 28 |
| Deferred revenue (current) | 15 | 27 | 18 | 16 | 14 | 27 | 17 | 16 |
| Total current liabilities | 180 | 190 | 186 | 185 | 186 | 199 | 185 | 181 |
| Long-term debt | 181 | 182 | 165 | 163 | 172 | 165 | 171 | 163 |
| Total debt | 181 | 182 | 165 | 163 | 172 | 165 | 171 | 163 |
| Total liabilities | 723 | 726 | 687 | 666 | 670 | 670 | 651 | 634 |
| Shareholders' equity | −53 | −84 | −80 | −79 | −96 | −106 | −107 | −106 |
| Shares outstanding | 16m | 17m | 18m | 18m | 18m | 18m | 18m | 19m |
Compare with peers
- First Watch Restaurant Group, Inc. balance sheet
- CAVA Group, Inc. balance sheet
- Jack IN The BOX Inc balance sheet
- Bjs Restaurants Inc balance sheet
- Shake Shack Inc. balance sheet
Head to head: FWRG vs RRGBCAVA vs RRGBJACK vs RRGB
More: Restaurants stocks compared, Consumer Discretionary sector, rankings of US companies