The Cheesecake Factory — Oct 22, 2025 release
Fiscal 2025 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001104659-25-103205
Showing in the filing
FRC restaurant openings
“nine”
Period
FY2025
Measure
Company-defined measure
Source
Prose
All guidance in this release · 8
New restaurant openings for FY2025
“as many as 25”
The Cheesecake Factory restaurant openings for FY2025
“as many as four”
North Italia locations for FY2025
“six”
North Italia restaurant openings for FY2025
“six”
Flower Child locations for FY2025
“six”
Flower Child restaurant openings for FY2025
“six”
FRC restaurant openings for FY2025
“nine”
Quarterly dividend
“$0.27 per share”
Exhibit 99.1 · full document
EXHIBIT 99.1
Exhibit 99.1
PRESS
RELEASE
FOR
IMMEDIATE RELEASE
Contact:
Etienne Marcus
(818)
871-3000
investorrelations@thecheesecakefactory.com
THE
CHEESECAKE FACTORY REPORTS RESULTS FOR
THIRD
QUARTER OF FISCAL 2025
CALABASAS
HILLS, Calif. – October 28, 2025 – The Cheesecake Factory Incorporated (NASDAQ: CAKE) today reported financial
results for the third quarter of fiscal 2025, which ended on September 30, 2025.
Total
revenues were $907.2 million in the third quarter of fiscal 2025 compared to $865.5 million in the third quarter of fiscal 2024. Net
income and diluted net income per share were $31.9 million and $0.66, respectively, in the third quarter of fiscal 2025.
The
Company recorded a pre-tax net expense of $0.8 million primarily related to Fox Restaurant Concepts (“FRC”) acquisition-related
expenses. Excluding the after-tax impact of these and certain other items, adjusted net income and adjusted diluted net income per share
for the third quarter of fiscal 2025 were $33.2 million and $0.68, respectively. Please see the Company’s reconciliation of non-GAAP
financial measures at the end of this press release.
Comparable
restaurant sales at The Cheesecake Factory restaurants increased 0.3% year-over-year in the third quarter of fiscal 2025.
“We
delivered another quarter of solid results, with revenue within our guidance range and earnings and profitability finishing above the
high end of our expectations,” said David Overton, Chairman and Chief Executive Officer. “Performance was led by The Cheesecake
Factory restaurants, delivering positive comparable sales results amid a more challenging and competitive environment, underscoring the
strength and resilience of our namesake concept. Our operators once again executed exceptionally well, delivering year-over-year improvements
in labor productivity, wage management, and hourly staff and manager retention, supporting healthy margin performance. New restaurant
openings continue to perform well, and with two openings in the third quarter we remain on track to achieve our unit growth objective
for the year.”
Overton
continued, “While the restaurant industry is navigating a softer environment, we remain confident in our ability to manage through
it while continuing to execute our long-term strategy. Our focus on delivering delicious, memorable dining experiences and ongoing menu
innovation continues to resonate with guests, reflected in steady sales trends and positive early results from our latest menu updates.
With our scale, operational discipline, and the enduring appeal of our high-quality, experiential concepts, we believe we are well-positioned
to drive performance, long-term growth and shareholder value.”
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
Development
During
the third quarter of fiscal 2025, the Company opened two new FRC restaurants, and two Cheesecake Factory restaurants opened internationally
under a licensing agreement in Mexico. Subsequent to quarter-end, the Company opened one new FRC restaurant.
The
Company continues to expect to open as many as 25 new restaurants in fiscal 2025, including as many as four The Cheesecake Factory restaurants,
six North Italia locations, six Flower Child locations and nine FRC restaurants.
Liquidity
and Capital Allocation
As
of September 30, 2025, the Company had total available liquidity of $556.5 million, including a cash balance of $190.0 million and
$366.5 million of availability on its revolving credit facility with no outstanding balance. Total principal amount of debt outstanding
was $644.0 million, including $69.0 million in principal amount of 0.375% convertible senior notes due 2026 and $575.0 million in principal
amount of 2.00% convertible senior notes due 2030.
The
Company repurchased approximately 18,900 shares of its stock at a cost of $1.2 million in the third quarter of fiscal 2025. In addition,
the Company’s Board of Directors has declared a quarterly dividend of $0.27 per share to be paid on November 25, 2025, to
shareholders of record at the close of business on November 11, 2025.
Conference
Call and Webcast
The
Company will hold a conference call to review its results for the third quarter of fiscal 2025 today at 2:00 p.m. Pacific Time.
The conference call will be webcast live on the Company’s website at investors.thecheesecakefactory.com.
About
The Cheesecake Factory Incorporated
The
Cheesecake Factory Incorporated is a leader in experiential dining. We are culinary forward and relentlessly focused on hospitality.
Delicious, memorable experiences created by passionate people—this defines who we are and where we are going. We currently own
and operate 365 restaurants throughout the United States and Canada under brands including The Cheesecake Factory ® , North
Italia ® , Flower Child ® and a collection of other FRC brands. Internationally, 35 The Cheesecake Factory ®
restaurants operate under licensing agreements. Our bakery division operates two facilities that produce quality cheesecakes and other
baked products for our restau rants, international licensees and third-party bakery customers. In 2025, we
were named to the FORTUNE Magazine “100 Best Companies to Work For ® ” list for the twelfth consecutive year.
To learn more, visit www.thecheesecakefactory.com , www.northitalia.com , www.iamaflowerchild.com and www.foxrc.com .
From
Fortune. ©2025 Fortune Media IP Limited. All rights reserved. Used under license. Fortune® and Fortune 100 Best Companies to
Work For® are registered trademarks of Fortune Media IP Limited and are used under license. Fortune and Fortune Media IP Limited
are not affiliated with, and do not endorse products or services of, The Cheesecake Factory Incorporated.
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
Safe
Harbor Statement
This
press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as codified
in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended.
These statements include, without limitation, statements regarding the Company’s operations, growth, restaurant development and
other objectives. Such forward-looking statements include all other statements that are not historical facts, as well as statements that
are preceded by, followed by or that include words or phrases such as “believe,” “plan,” “will likely result,”
“expect,” “intend,” “will continue,” “is anticipated,” “estimate,” “project,”
“may,” “could,” “would,” “should” and similar expressions. These statements are based
on current expectations and involve risks and uncertainties which may cause results to differ materially from those set forth in such
statements. Investors are cautioned that forward-looking statements are not guarantees of future performance and that undue reliance
should not be placed on such statements. These forward-looking statements may be affected by various factors including: economic, public
health and political conditions that impact consumer confidence and spending, including government shutdowns, trade policy, interest
rate fluctuations, periods of heightened inflation and market instability, and armed conflicts; supply chain disruptions; demonstrations,
political unrest, potential damage to or closure of the Company’s restaurants and potential reputational damage to the Company
or any of its brands; pandemics and related containment measures, including the potential for quarantines or restriction on in-person
dining; acceptance and success of The Cheesecake Factory in international markets; acceptance and success of North Italia, Flower Child
and Other Fox Restaurant Concepts restaurants; the risks of doing business abroad through Company-owned restaurants and/or licensees;
foreign exchange rates, tariffs and cross border taxation; changes in unemployment rates; increases in minimum wages and benefit costs;
the economic health of the Company’s landlords and other tenants in retail centers in which its restaurants are located, and the
Company’s ability to successfully manage its lease arrangements with landlords; the economic health of suppliers, licensees, vendors
and other third parties providing goods or services to the Company; the timing of new unit development and related permitting; compliance
with debt covenants; strategic capital allocation decisions including with respect to share repurchases or dividends; the ability to
achieve projected financial results; the resolution of uncertain tax positions with the Internal Revenue Service and the impact of changes
in tax laws; changes in laws impacting the Company’s business; adverse weather conditions and natural disasters in regions in which
the Company’s restaurants are located; factors that are under the control of government agencies, landlords and other third parties;
the risks, costs and uncertainties associated with opening new restaurants; and other risks and uncertainties detailed from time to time
in the Company’s filings with the Securities and Exchange Commission (“SEC”). Forward-looking statements speak only
as of the dates on which they are made, and the Company undertakes no obligation to publicly update or revise any forward-looking statements
or to make any other forward-looking statements, whether as a result of new information, future events or otherwise, unless required
to do so by law. Investors are referred to the full discussion of risks and uncertainties associated with forward-looking statements
and the discussion of risk factors contained in the Company’s latest Annual Report on Form 10-K, Quarterly Reports on Form 10-Q
and Current Reports on Form 8-K as filed with the SEC, which are available at www.sec.gov.
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
The
Cheesecake Factory Incorporated
Condensed
Consolidated Statements of Income
(unaudited;
in thousands, except per share data)
13
Weeks Ended
13
Weeks Ended
39
Weeks Ended
39
Weeks Ended
Consolidated
Statements of Income
September
30, 2025
October
1, 2024
September
30, 2025
October
1, 2024
Amount
Percent
of Revenues
Amount
Percent
of Revenues
Amount
Percent
of Revenues
Amount
Percent
of Revenues
Revenues
$ 907,226
100.0 %
$ 865,471
100.0 %
$ 2,790,248
100.0 %
$ 2,660,736
100.0 %
Costs
and expenses:
Food
and beverage costs
197,654
21.8 %
195,306
22.6 %
605,758
21.7 %
600,253
22.6 %
Labor
expenses
322,774
35.6 %
310,939
35.9 %
987,368
35.4 %
949,151
35.7 %
Other
operating costs and expenses
255,724
28.2 %
239,470
27.7 %
757,871
27.2 %
712,108
26.9 %
General
and administrative expenses
58,996
6.5 %
56,204
6.5 %
177,706
6.4 %
170,954
6.4 %
Depreciation
and amortization expenses
27,419
3.0 %
25,299
2.9 %
80,361
2.9 %
75,015
2.8 %
Impairment
of assets and lease termination (income)/expenses
(104 )
0.0 %
(3,472 )
(0.4 )%
496
0.0 %
(1,577 )
(0.1 )%
Acquisition-related
contingent consideration, compensation and amortization expenses
910
0.1 %
1,020
0.1 %
2,920
0.1 %
3,287
0.1 %
Preopening
costs
6,584
0.7 %
7,005
0.8 %
23,718
0.8 %
19,860
0.7 %
Total
costs and expenses
869,957
95.9 %
831,771
96.1 %
2,636,198
94.5 %
2,529,051
95.1 %
Income
from operations
37,269
4.1 %
33,700
3.9 %
154,050
5.5 %
131,685
4.9 %
Interest
expense, net
(2,247 )
(0.3 )%
(2,431 )
(0.3 )%
(7,448 )
(0.2 )%
(7,970 )
(0.2 )%
Loss
on debt extinguishment
–
– %
–
– %
(15,891 )
(0.6 )%
–
– %
Other
income, net
459
0.1 %
566
0.1 %
1,482
0.0 %
1,996
0.0 %
Income
before income taxes
35,481
3.9 %
31,835
3.7 %
132,193
4.7 %
125,711
4.7 %
Income
tax provision
3,582
0.4 %
1,841
0.2 %
12,541
0.4 %
10,082
0.4 %
Net
income
$ 31,899
3.5 %
$ 29,994
3.5 %
$ 119,652
4.3 %
$ 115,629
4.3 %
Basic
net income per share
$ 0.68
$ 0.63
$ 2.55
$ 2.42
Basic
weighted average shares outstanding
46,608
47,750
46,842
47,734
Diluted
net income per share
$ 0.66
$ 0.61
$ 2.46
$ 2.37
Diluted
weighted average shares outstanding
48,616
48,946
48,633
48,751
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
The
Cheesecake Factory Incorporated
Selected
Segment Information
(unaudited;
in thousands)
For
the 13 Weeks Ended September 30, 2025
The Cheesecake
Factory
North
Other
restaurants
Italia
FRC
Other
Total
Revenues
$ 651,375
$ 83,482
$ 78,017
$ 94,352
$ 907,226
Costs and expenses:
Food
and beverage costs
140,859
18,091
17,360
21,344
197,654
Labor
expenses
225,885
31,312
30,885
34,692
322,774
Other
operating costs and expenses
178,249
24,100
25,926
27,449
255,724
General
and administrative expenses
-
-
-
58,996
58,996
Depreciation
and amortization expenses
16,841
3,060
3,288
4,230
27,419
Impairment
of assets and lease terminations (income)/expenses
33
-
(178 )
41
(104 )
Acquisition-related
contingent consideration, compensation and amortization expenses
-
-
316
594
910
Preopening
costs
1,610
1,003
3,623
348
6,584
Total
costs and expenses
563,477
77,566
81,220
147,694
869,957
Income/(loss)
from operations
$ 87,898
$ 5,916
$ (3,203 )
$ (53,342 )
$ 37,269
For
the 13 Weeks Ended October 1, 2024
The Cheesecake
Factory
North
Other
restaurants
Italia
FRC
Other
Total
Revenues
$ 647,754
$ 71,878
$ 66,984
$ 78,855
$ 865,471
Costs and expenses:
Food
and beverage costs
145,431
16,685
15,085
18,105
195,306
Labor
expenses
226,203
26,534
25,580
32,622
310,939
Other
operating costs and expenses
174,531
20,126
21,444
23,369
239,470
General
and administrative expenses
-
-
-
56,204
56,204
Depreciation
and amortization expenses
16,142
2,360
3,031
3,766
25,299
Impairment
of assets and lease terminations (income)/expenses
(3,858 )
-
-
386
(3,472 )
Acquisition-related
contingent consideration, compensation and amortization expenses
-
-
316
704
1,020
Preopening
costs
1,483
1,765
2,900
857
7,005
Total
costs and expenses
559,932
67,470
68,356
136,013
831,771
Income/(loss)
from operations
$ 87,822
$ 4,408
$ (1,372 )
$ (57,158 )
$ 33,700
For
the 39 Weeks Ended September 30, 2025
The Cheesecake
Factory
North
Other
restaurants
Italia
FRC
Other
Total
Revenues
$ 2,007,366
$ 257,722
$ 255,619
$ 269,541
$ 2,790,248
Costs
and expenses:
Food
and beverage costs
435,891
56,341
56,303
57,223
605,758
Labor
expenses
690,517
96,748
95,892
104,211
987,368
Other
operating costs and expenses
530,995
70,777
78,720
77,379
757,871
General
and administrative expenses
-
-
-
177,706
177,706
Depreciation
and amortization expenses
49,263
8,932
9,587
12,579
80,361
Impairment
of assets and lease terminations (income)/expenses
304
-
137
55
496
Acquisition-related
contingent consideration, compensation and amortization expenses
-
-
947
1,973
2,920
Preopening
costs
6,518
5,629
8,618
2,953
23,718
Total
costs and expenses
1,713,488
238,427
250,204
434,079
2,636,198
Income/(loss)
from operations
$ 293,878
$ 19,295
$ 5,415
$ (164,538 )
$ 154,050
For
the 39 Weeks Ended October 1, 2024
The Cheesecake
Factory
North
Other
restaurants
Italia
FRC
Other
Total
Revenues
$ 1,992,245
$ 218,266
$ 214,850
$ 235,375
$ 2,660,736
Costs
and expenses:
Food
and beverage costs
450,769
51,134
48,319
50,031
600,253
Labor
expenses
692,066
81,523
78,436
97,126
949,151
Other
operating costs and expenses
521,357
60,692
63,582
66,477
712,108
General
and administrative expenses
-
-
-
170,954
170,954
Depreciation
and amortization expenses
49,242
6,653
8,246
10,874
75,015
Impairment
of assets and lease terminations (income)/expenses
(1,732 )
-
-
155
(1,577 )
Acquisition-related
contingent consideration, compensation and amortization expenses
-
-
947
2,340
3,287
Preopening
costs
5,615
5,179
6,810
2,256
19,860
Total
costs and expenses
1,717,317
205,181
206,340
400,213
2,529,051
Income/(loss)
from operations
$ 274,928
$ 13,085
$ 8,510
$ (164,838 )
$ 131,685
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
The
Cheesecake Factory Incorporated
Selected
Operating, Restaurant and Balance Sheet Information
(unaudited;
in thousands, except statistical data)
13 Weeks
Ended
13 Weeks
Ended
39 Weeks
Ended
39 Weeks
Ended
The
Cheesecake Factory restaurants operating information:
September 30,
2025
October 1,
2024
September 30,
2025
October 1,
2024
Comparable
restaurant sales vs. prior year
0.3 %
1.6 %
0.9 %
0.8 %
Restaurants
opened during period
-
-
2
1
Restaurants
open at period-end
216
215
216
215
Restaurant
operating weeks
2,808
2,804
8,388
8,419
North
Italia operating information:
Comparable
restaurant sales vs. prior year
(3 )%
2 %
(1 )%
2 %
Restaurants
opened during period
-
-
4
3
Restaurants
open at period-end
46
39
46
39
Restaurant
operating weeks
598
507
1,749
1,486
Other
Fox Restaurant Concepts (FRC) operating information: (1)
Restaurants
opened during period
2
3
6
6
Restaurants
open at period-end
53
46
53
46
Restaurant
operating weeks
675
575
1,960
1,654
Other
operating information: (2)
Restaurants
opened during period
-
1
6
4
Restaurants
open at period-end
49
41
49
41
Restaurant
operating weeks
637
526
1,840
1,562
Number
of company-owned restaurants:
The Cheesecake
Factory
216
North Italia
46
Other FRC
53
Other
49
Total
364
Number
of international-licensed restaurants:
The Cheesecake
Factory
35
(1) The
Other FRC segment includes all FRC brands except Flower Child.
(2) The
Other segment includes the Flower Child, Grand Lux Cafe and Social Monk Asian Kitchen concepts, as well as the Company's third-party
bakery, international and consumer packaged goods businesses, unallocated corporate expenses and gift card costs.
Selected
Consolidated Balance Sheet Information
September 30,
2025
December 31,
2024
Cash and cash equivalents
$ 189,978
$ 84,176
Current
and long-term debt, net of issuance costs (1)
629,156
452,062
(1) Includes
$68.7 million net balance of 0.375% convertible senior notes due 2026 (principal amount of $69 million less $0.3 million in unamortized
issuance costs) and $560.4 million net balance of 2.00% convertible senior notes due 2030 (principal amount of $575 million less $14.6
million in unamortized issuance costs). The unamortized issuance costs were recorded as a contra-liability and netted with current and
long-term debt on the Condensed Consolidated Balance Sheet and are being amortized as interest expense.
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
Reconciliation
of Non-GAAP Results to GAAP Results
In
addition to the results provided in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
in this press release, the Company is providing non-GAAP measurements which present net income and net income per share excluding the
impact of certain items. The non-GAAP measurements are intended to supplement the presentation of the Company’s financial results
in accordance with GAAP. These non-GAAP measures are calculated by eliminating from net income and diluted net income per share the impact
of items the Company does not consider indicative of its ongoing operations. The Company uses these non-GAAP financial measures for financial
and operational decision-making and as a means to evaluate period-to-period comparisons.
The
Cheesecake Factory Incorporated
Reconciliation
of Non-GAAP Financial Measures
(unaudited;
in thousands, except per share data)
13 Weeks
Ended
13 Weeks
Ended
39 Weeks
Ended
39 Weeks
Ended
September 30,
2025
October 1,
2024
September 30,
2025
October 1,
2024
Net income (GAAP)
$ 31,899
$ 29,994
$ 119,652
$ 115,629
Impairment
of assets and lease termination (income)/expenses (1)
(104 )
(3,472 )
496
(1,577 )
Acquisition-related
contingent consideration, compensation and amortization expenses (2)
910
1,020
2,920
3,287
Loss
on extinguishment of debt (3)
-
-
15,891
-
Uncertain
tax position related to tenant improvement allowance (4)
717
-
717
-
Tax
effect of adjustments (5)
(210 )
638
(5,020 )
(445 )
Adjusted
net income (non-GAAP)
$ 33,212
$ 28,180
$ 134,656
$ 116,894
Diluted net income per share
(GAAP)
$ 0.66
$ 0.61
$ 2.46
$ 2.37
Impairment
of assets and lease termination (income)/expenses (1)
(0.00 )
(0.07 )
0.01
(0.03 )
Acquisition-related
contingent consideration, compensation and amortization expenses (2)
0.02
0.02
0.06
0.07
Loss
on extinguishment of debt (3)
-
-
0.33
-
Uncertain
tax position related to tenant improvement allowance (4)
0.01
-
0.01
-
Tax
effect of adjustments (5)
(0.00 )
0.01
(0.10 )
(0.01 )
Adjusted
diluted net income per share (non-GAAP) (6)
$ 0.68
$ 0.58
$ 2.77
$ 2.40
(1) A
detailed breakdown of impairment of assets and lease termination (income)/expenses recorded in the thirteen and thirty-nine weeks ended
September 30, 2025 and October 1, 2024 can be found in the Selected Segment Information table.
(2) Represents
changes in the fair value of the deferred consideration and contingent consideration and compensation liabilities related to the North
Italia and FRC acquisition, as well as amortization of acquired definite-lived licensing agreements.
(3) Represents
premium paid and acceleration of previously unamortized deferred financing costs as a result of partial redemption of our convertible
senior notes due 2026.
(4) Represents
an update to the reserve for an uncertain tax position related to tenant improvement allowances. Uncertain tax positions taken in a tax
return are recognized in the financial statements when it is more likely than not that the position will be sustained upon examination
by tax authorities based on technical merits, taking into account available administrative remedies and litigation.
(5) Based
on the federal statutory rate and an estimated blended state tax rate, the tax effect on all adjustments assumes a 26% tax rate for the
fiscal 2025 and 2024 periods.
(6) Adjusted
net income per share may not add due to rounding.
26901
Malibu Hills Road, Calabasas Hills, CA 91301 • Telephone (818) 871-3000
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.