Driven Brands Holdings Inc. (DRVN)
Every figure this model derived for DRVN, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-27.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 179,057,000 | PaymentsToAcquireProductiveAssets |
2026-06-27 |
| cash | 183,947,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-27 |
| current assets | 553,948,000 | AssetsCurrent |
2026-06-27 |
| current liabilities | 376,730,000 | LiabilitiesCurrent |
2026-06-27 |
| equity | 833,291,000 | StockholdersEquity |
2026-06-27 |
| interest expense | 96,474,000 | InterestExpenseNonoperating |
2026-06-27 |
| ocf | 312,837,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-27 |
| revenue | 1,987,643,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-27 |
| sbc | 21,879,000 | AllocatedShareBasedCompensationExpense |
2026-06-27 |
The ratios
The figures themselves rather than their scores — what somebody looking up DRVN on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 19.54 |
| current ratio | 1.47 |
| current ratio reported | 1.47 |
| dilution pct | 1.64 |
| ebit cagr | 10.26 |
| ebit yoy | 67.8 |
| ev ebit | 12.53 |
| ev owner earnings | 31.41 |
| ev sales | 1.77 |
| fcf margin | 6.73 |
| growth cv | 1.49 |
| interest cover | 2.91 |
| net debt ebitda | 4.17 |
| operating margin | 14.12 |
| owner earnings margin | 5.63 |
| revenue growth | 7.3 |
| revenue growth per share | 5.57 |
| roic | 9.39 |
| rule of 40 | 21.42 |
| sbc pct revenue | 1.1 |
Everything else this filing tags
373 more elements from DRVN's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 3,539,240,000 | 2026-06-27 | 52 | USD |
LiabilitiesAndStockholdersEquity | 3,539,240,000 | 2026-06-27 | 52 | USD |
Liabilities | 2,705,949,000 | 2026-06-27 | 52 | USD |
Revenues | 1,862,438,000 | 2025-12-27 | 18 | USD |
SegmentReportingOtherItemAmount | 1,786,867,000 | 2024-12-28 | 3 | USD |
DebtInstrumentFairValue | 1,754,963,000 | 2021-09-25 | 6 | USD |
AdditionalPaidInCapital | 1,745,494,000 | 2026-06-27 | 52 | USD |
DebtInstrumentCarryingAmount | 1,708,676,000 | 2026-06-27 | 46 | USD |
LongTermDebt | 1,658,932,000 | 2026-06-27 | 46 | USD |
LongTermDebtNoncurrent | 1,658,932,000 | 2026-06-27 | 52 | USD |
Goodwill | 1,209,228,000 | 2026-06-27 | 58 | USD |
NoncurrentAssets | 985,262,000 | 2025-12-27 | 18 | USD |
CommonStockSharesAuthorized | 900,000,000 | 2026-06-27 | 60 | shares |
RetainedEarningsAccumulatedDeficit | -864,131,000 | 2026-06-27 | 52 | USD |
OperatingExpenses | 851,367,000 | 2026-06-27 | 86 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 830,435,000 | 2025-12-27 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 813,278,000 | 2025-12-27 | 6 | USD |
StockIssuedDuringPeriodValueAcquisitions | 809,000,000 | 2020-09-26 | 1 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 796,701,000 | 2026-03-28 | 84 | USD |
IntangibleAssetsGrossExcludingGoodwill | 784,422,000 | 2025-12-27 | 12 | USD |
PropertyPlantAndEquipmentGross | 737,453,000 | 2025-12-27 | 12 | USD |
RepaymentsOfDebt | 725,000,000 | 2021-09-25 | 11 | USD |
StockIssuedDuringPeriodValueNewIssues | 646,743,000 | 2021-12-25 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 622,329,000 | 2025-12-27 | 6 | USD |
IntangibleAssetsNetExcludingGoodwill | 606,309,000 | 2026-06-27 | 52 | USD |
OperatingLeaseRightOfUseAsset | 548,477,000 | 2026-06-27 | 52 | USD |
OperatingLeaseLiabilityNoncurrent | 535,268,000 | 2026-06-27 | 52 | USD |
NetCashProvidedByUsedInFinancingActivities | -507,846,000 | 2026-06-27 | 58 | USD |
ProceedsFromIssuanceOfLongTermDebt | 500,000,000 | 2025-12-27 | 25 | USD |
PropertyPlantAndEquipmentNet | 496,273,000 | 2026-06-27 | 52 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 484,209,000 | 2026-06-27 | 54 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 444,490,000 | 2025-12-27 | 6 | USD |
NetCashProvidedByUsedInInvestingActivities | 426,286,000 | 2026-06-27 | 58 | USD |
OperatingCostsAndExpenses | 381,905,000 | 2025-12-27 | 8 | USD |
FiniteLivedIntangibleAssetsGross | 366,085,000 | 2025-12-27 | 10 | USD |
DeferredTaxAssetsGross | 357,267,000 | 2025-12-27 | 12 | USD |
RepaymentsOfLongTermDebt | 340,286,000 | 2026-06-27 | 58 | USD |
IncomeLossIncludingPortionAttributableToNoncontrollingInterest | -317,639,000 | 2024-12-28 | 55 | USD |
DeferredIncomeTaxLiabilities | 306,457,000 | 2025-12-27 | 12 | USD |
DeferredTaxAssetsLiabilitiesNet | 296,884,000 | 2025-12-27 | 12 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 276,691,000 | 2025-12-27 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 266,255,000 | 2025-12-27 | 6 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 265,649,000 | 2025-12-27 | 12 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 264,678,000 | 2025-12-27 | 6 | USD |
SellingGeneralAndAdministrativeExpense | 261,515,000 | 2026-06-27 | 84 | USD |
RepaymentsOfShortTermDebt | 247,000,000 | 2026-06-27 | 58 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 234,891,000 | 2026-06-27 | 88 | USD |
FinitelivedIntangibleAssetsAcquired1 | 206,391,000 | 2021-12-25 | 2 | USD |
FiniteLivedIntangibleAssetsNet | 199,512,000 | 2025-12-27 | 10 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 194,582,000 | 2025-12-27 | 70 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 185,048,000 | 2025-12-27 | 14 | USD |
CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations | 183,947,000 | 2026-06-27 | 29 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 183,050,000 | 2025-12-27 | 6 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssets | 169,703,000 | 2025-12-27 | 12 | USD |
AccruedLiabilitiesAndOtherLiabilities | 166,879,000 | 2026-06-27 | 46 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 166,573,000 | 2025-12-27 | 12 | USD |
CommonStockSharesIssued | 164,979,816 | 2026-06-27 | 18 | shares |
CommonStockSharesOutstanding | 164,979,816 | 2026-06-27 | 42 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 164,774,000 | 2026-06-27 | 84 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 164,319,000 | 2026-06-27 | 84 | shares |
Dividends | 163,000,000 | 2019-12-28 | 1 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 156,000,000 | 2021-06-26 | 2 | USD |
AccountsNotesAndLoansReceivableNetCurrent | 155,245,000 | 2026-06-27 | 52 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 154,827,000 | 2021-03-27 | 2 | shares |
OperatingIncomeLoss | 140,490,000 | 2026-06-27 | 86 | USD |
CapitalizedComputerSoftwareGross | 134,906,000 | 2025-12-27 | 2 | USD |
IndefiniteLivedIntangibleAssetsExcludingGoodwill | 131,500,000 | 2022-09-24 | 4 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 131,071,000 | 2025-12-27 | 66 | USD |
AccountsPayableCurrent | 128,468,000 | 2026-06-27 | 52 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 124,608,000 | 2025-12-27 | 12 | USD |
PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAccumulatedDepreciationAndAmortization | 122,000,000 | 2023-12-30 | 6 | USD |
ResultsOfOperationsIncomeBeforeIncomeTaxes | 119,231,000 | 2025-12-27 | 18 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 118,645,000 | 2025-12-27 | 6 | USD |
OtherAssets | 113,264,000 | 2026-06-27 | 36 | USD |
NotesReceivableNet | 113,000,000 | 2025-06-28 | 2 | USD |
ProceedsFromSaleOfFinanceReceivables | 113,000,000 | 2025-12-27 | 7 | USD |
AociIncludingPortionAttributableToNoncontrollingInterestPeriodIncreaseDecrease | -110,205,000 | 2022-09-24 | 23 | USD |
ProceedsFromShortTermDebt | 107,000,000 | 2026-06-27 | 58 | USD |
CapitalizedComputerSoftwareNet | 106,577,000 | 2025-12-27 | 4 | USD |
DepreciationAndAmortization | 102,883,000 | 2025-09-27 | 65 | USD |
DeferredTaxAssetInterestCarryforward | 101,385,000 | 2025-12-27 | 12 | USD |
PreferredStockSharesAuthorized | 100,000,000 | 2026-06-27 | 48 | shares |
IncomeTaxExaminationInterestExpense | 98,000,000 | 2023-12-30 | 3 | USD |
LeaseCost | 94,056,000 | 2025-12-27 | 33 | USD |
NetIncomeLoss | 89,077,000 | 2026-06-27 | 59 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 84,285,000 | 2026-06-27 | 29 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 83,816,000 | 2025-12-27 | 6 | USD |
OperatingLeaseCost | 82,578,000 | 2025-12-27 | 33 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 79,960,000 | 2025-12-27 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 73,425,000 | 2025-12-27 | 6 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 70,451,000 | 2026-06-27 | 29 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 68,232,000 | 2025-12-27 | 6 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 65,075,000 | 2022-09-24 | 15 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 63,355,000 | 2025-12-27 | 6 | USD |
Depreciation | 63,000,000 | 2025-12-27 | 22 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | 61,105,000 | 2026-06-27 | 31 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 60,950,000 | 2026-06-27 | 72 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | 60,950,000 | 2026-06-27 | 6 | USD |
DeferredTaxAssetsValuationAllowance | 60,383,000 | 2025-12-27 | 19 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 58,595,000 | 2025-12-27 | 12 | USD |
ComprehensiveIncomeNetOfTax | 57,006,000 | 2026-06-27 | 84 | USD |
NonoperatingIncomeExpense | -56,205,000 | 2026-06-27 | 84 | USD |
ProfitLoss | 54,830,000 | 2026-03-28 | 96 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -52,772,000 | 2022-09-24 | 11 | USD |
InventoryNet | 52,087,000 | 2026-06-27 | 52 | USD |
RestrictedCash | 52,000,000 | 2025-12-27 | 12 | USD |
StockRepurchasedDuringPeriodValue | 50,000,000 | 2023-12-30 | 14 | USD |
StockRepurchaseProgramAuthorizedAmount1 | 50,000,000 | 2023-08-31 | 3 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 50,000,000 | 2023-12-30 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 49,843,000 | 2026-06-27 | 58 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -49,722,000 | 2026-06-27 | 52 | USD |
IncomeTaxesReceivable | 48,447,000 | 2026-06-27 | 52 | USD |
OperatingLeaseLiabilityCurrent | 47,094,000 | 2025-12-27 | 24 | USD |
CapitalizedComputerSoftwareImpairments1 | 46,000,000 | 2024-12-28 | 2 | USD |
InterestExpense | 43,772,000 | 2024-03-30 | 45 | USD |
DepreciationDepletionAndAmortization | 43,488,000 | 2026-06-27 | 72 | USD |
OperatingLeasePayments | 42,355,000 | 2026-06-27 | 47 | USD |
GainLossOnDispositionOfIntangibleAssets | -42,000,000 | 2024-12-28 | 1 | USD |
InterestPaidNet | 40,600,000 | 2026-06-27 | 52 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -37,833,000 | 2025-12-27 | 18 | USD |
IncreaseDecreaseInAccountsPayable | 35,968,000 | 2026-06-27 | 58 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -35,738,000 | 2025-12-27 | 12 | USD |
FinanceLeaseLiabilityPaymentsDue | 33,193,000 | 2025-12-27 | 6 | USD |
EmployeeRelatedLiabilitiesCurrent | 33,000,000 | 2025-12-27 | 12 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | -32,071,000 | 2026-06-27 | 4 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -31,852,000 | 2026-06-27 | 84 | USD |
AccountsAndFinancingReceivableAllowanceForCreditLoss | 31,715,000 | 2025-12-27 | 18 | USD |
DeferredCostsAndOtherAssets | 31,184,000 | 2025-12-27 | 12 | USD |
OtherAssetsNoncurrent | 30,561,000 | 2022-12-31 | 2 | USD |
PrepaidExpenseCurrent | 30,302,000 | 2026-06-27 | 52 | USD |
ContractWithCustomerLiability | 30,000,000 | 2025-12-27 | 36 | USD |
OtherComprehensiveIncomeLossNetOfTax | -30,000,000 | 2026-03-28 | 89 | USD |
ContractWithCustomerLiabilityNoncurrent | 29,872,000 | 2026-06-27 | 52 | USD |
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents | 29,744,000 | 2025-12-27 | 4 | USD |
CapitalizedComputerSoftwareAccumulatedAmortization | 28,329,000 | 2025-12-27 | 4 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | 27,972,000 | 2026-06-27 | 19 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersBasic | 27,901,000 | 2026-06-27 | 19 | USD |
NetIncomeLossFromDiscontinuedOperationsAvailableToCommonShareholdersDiluted | 27,901,000 | 2026-06-27 | 19 | USD |
DeferredIncomeTaxLiabilitiesNet | 26,438,000 | 2026-06-27 | 52 | USD |
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax | 26,259,000 | 2026-06-27 | 23 | USD |
LongTermDebtCurrent | 26,243,000 | 2026-06-27 | 52 | USD |
IncreaseDecreaseInAccountsAndNotesReceivable | 26,230,000 | 2026-06-27 | 58 | USD |
GainLossOnDispositionOfAssets1 | 25,709,000 | 2026-06-27 | 43 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 25,039,000 | 2025-12-27 | 20 | USD |
LossContingencyAccrualCarryingValueCurrent | 25,000,000 | 2025-12-27 | 1 | USD |
LossContingencyReceivableCurrent | 25,000,000 | 2025-12-27 | 1 | USD |
IncomeTaxesPaidNet | 24,853,000 | 2025-12-27 | 3 | USD |
FinanceLeaseRightOfUseAsset | 24,286,000 | 2025-12-27 | 24 | USD |
DeferredFinanceCostsNet | 23,501,000 | 2026-06-27 | 46 | USD |
IncomeTaxExpenseBenefit | 23,180,000 | 2026-06-27 | 84 | USD |
DisposalGroupIncludingDiscontinuedOperationConsideration | 23,000,000 | 2026-06-27 | 38 | USD |
GoodwillWrittenOffRelatedToSaleOfBusinessUnit | 22,413,000 | 2024-12-28 | 8 | USD |
FinanceLeaseLiabilityNoncurrent | 19,181,000 | 2025-12-27 | 24 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 19,006,000 | 2025-12-27 | 6 | USD |
AmortizationOfIntangibleAssets | 19,000,000 | 2025-12-27 | 18 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -18,073,000 | 2026-06-27 | 58 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | -18,000,000 | 2025-12-27 | 7 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | -17,520,000 | 2026-06-27 | 58 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 16,488,000 | 2025-12-27 | 6 | USD |
CurrentFederalTaxExpenseBenefit | 16,473,000 | 2025-12-27 | 12 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 15,463,000 | 2025-12-27 | 6 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 14,961,000 | 2025-12-27 | 6 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 14,949,000 | 2025-12-27 | 6 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 14,757,000 | 2021-03-27 | 6 | USD |
DeferredIncomeTaxesAndTaxCredits | 13,932,000 | 2026-06-27 | 58 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -12,335,000 | 2022-12-31 | 6 | USD |
LessorOperatingLeasePaymentsToBeReceived | 11,919,000 | 2025-12-27 | 6 | USD |
AssetsHeldForSaleNotPartOfDisposalGroupCurrent | 11,522,000 | 2026-06-27 | 24 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 11,353,000 | 2021-12-25 | 3 | USD |
DeferredTaxAssetsInvestmentInSubsidiaries | 11,122,000 | 2025-12-27 | 2 | USD |
DeferredTaxAssetsOther | 11,000,000 | 2025-12-27 | 1 | USD |
HostingArrangementServiceContractImplementationCostExpenseAmortization | 10,635,000 | 2026-06-27 | 2 | USD |
ForeignCurrencyTransactionGainLossRealized | -10,511,000 | 2021-03-27 | 2 | USD |
IncomeLossAttributableToParent | 10,425,000 | 2024-03-30 | 30 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -10,142,000 | 2026-06-27 | 84 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 10,025,000 | 2025-12-27 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 9,675,000 | 2025-12-27 | 6 | USD |
DeferredTaxLiabilities | 9,573,000 | 2025-12-27 | 12 | USD |
OtherNoncashIncomeExpense | 9,077,000 | 2026-06-27 | 56 | USD |
EffectiveIncomeTaxRateReconciliationGiltiAmount | 9,000,000 | 2023-12-30 | 3 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 8,679,000 | 2025-12-27 | 12 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 8,256,000 | 2025-12-27 | 6 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 8,252,000 | 2025-12-27 | 1 | USD |
CapitalizedContractCostGross | 8,000,000 | 2025-12-27 | 38 | USD |
IncreaseDecreaseInOtherOperatingAssets | 7,949,000 | 2026-06-27 | 43 | USD |
CapitalizedContractCostNetNoncurrent | 7,824,000 | 2026-06-27 | 52 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 7,553,000 | 2025-12-27 | 6 | USD |
IncreaseDecreaseInIncomeTaxesReceivable | 7,427,000 | 2026-06-27 | 52 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 7,329,000 | 2025-12-27 | 6 | USD |
PaymentsOfDebtIssuanceCosts | 7,172,000 | 2022-12-31 | 8 | USD |
AssetsHeldInTrust | 7,000,000 | 2020-12-26 | 1 | USD |
DeferredTaxAssetsDeferredIncome | 6,961,000 | 2025-12-27 | 12 | USD |
FinanceLeaseRightOfUseAssetAmortization | 6,879,000 | 2025-12-27 | 33 | USD |
GoodwillForeignCurrencyTranslationGainLoss | 6,726,000 | 2025-12-27 | 15 | USD |
FinanceLeaseLiabilityCurrent | 6,683,000 | 2025-12-27 | 24 | USD |
NotesAndLoansReceivableNetNoncurrent | 6,636,000 | 2022-09-24 | 14 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 6,040,000 | 2025-12-27 | 18 | USD |
OperatingLeaseImpairmentLoss | 6,000,000 | 2025-12-27 | 16 | USD |
IncomeTaxesPaid | 5,916,000 | 2026-06-27 | 52 | USD |
GoodwillAcquiredDuringPeriod | 5,746,000 | 2025-12-27 | 12 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 5,562,000 | 2025-12-27 | 12 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 5,308,000 | 2022-09-24 | 24 | USD |
CapitalizedComputerSoftwareAmortization1 | 5,185,000 | 2026-03-28 | 32 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 5,097,000 | 2025-12-27 | 12 | USD |
SubleaseIncome | 5,000,000 | 2025-12-27 | 38 | USD |
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability | 4,595,000 | 2026-06-27 | 29 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 4,454,000 | 2022-12-31 | 10 | USD |
StraightLineRentAdjustments | 4,365,000 | 2023-04-01 | 4 | USD |
DefinedContributionPlanEmployerDiscretionaryContributionAmount | 4,000,000 | 2023-12-30 | 11 | USD |
DeferredIncomeTaxAssetsNet | 3,917,000 | 2026-06-27 | 46 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 3,910,000 | 2025-12-27 | 6 | USD |
AmortizationOfFinancingCostsAndDiscounts | 3,777,000 | 2026-06-27 | 58 | USD |
RepaymentsOfDebtAndCapitalLeaseObligations | 3,764,000 | 2026-06-27 | 57 | USD |
IncomeTaxCreditsAndAdjustments | 3,700,000 | 2022-12-31 | 2 | USD |
PreOpeningCosts | 3,679,000 | 2024-09-28 | 52 | USD |
StockRepurchasedDuringPeriodShares | 3,601,694 | 2023-12-30 | 8 | shares |
DeferredTaxLiabilitiesOther | 3,467,000 | 2025-12-27 | 12 | USD |
FinanceLeasePrincipalPayments | 3,460,000 | 2026-06-27 | 46 | USD |
ProvisionForDoubtfulAccounts | 3,410,000 | 2026-06-27 | 58 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 3,354,000 | 2025-12-27 | 18 | USD |
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths | 3,236,000 | 2025-12-27 | 6 | USD |
EmployeeBenefitsAndShareBasedCompensation | 3,000,000 | 2022-03-26 | 14 | USD |
PaymentsToSuppliersAndEmployees | 3,000,000 | 2023-12-30 | 2 | USD |
LessorOperatingLeasePaymentsToBeReceivedTwoYears | 2,953,000 | 2025-12-27 | 6 | USD |
DeferredTaxAssetsUnrealizedCurrencyLosses | 2,862,000 | 2025-12-27 | 2 | USD |
IncreaseDecreaseInDerivativeAssetsAndLiabilities | -2,851,000 | 2026-06-27 | 54 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 2,741,000 | 2025-12-27 | 12 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsForeign | 2,508,000 | 2025-12-27 | 2 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 2,397,000 | 2025-12-27 | 6 | USD |
GoodwillPurchaseAccountingAdjustments | 2,324,000 | 2023-12-30 | 9 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 2,232,000 | 2020-12-26 | 1 | USD |
TaxesPayableCurrent | 2,226,000 | 2026-06-27 | 47 | USD |
CapitalExpendituresIncurredButNotYetPaid | 2,224,000 | 2026-06-27 | 56 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | -2,170,000 | 2024-12-28 | 17 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 2,166,000 | 2026-06-27 | 24 | USD |
LessorOperatingLeasePaymentsToBeReceivedThreeYears | 2,145,000 | 2025-12-27 | 6 | USD |
ShortTermLeaseCost | 2,129,000 | 2025-12-27 | 33 | USD |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 2,092,000 | 2022-03-26 | 3 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 2,013,000 | 2025-12-27 | 12 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -2,009,000 | 2025-12-27 | 12 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 2,000,000 | 2024-09-28 | 41 | USD |
DerivativeGainLossOnDerivativeNet | 2,000,000 | 2024-12-28 | 14 | USD |
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | 2,000,000 | 2026-06-27 | 51 | USD |
DeferredCompensationPlanAssets | 2,000,000 | 2023-12-30 | 8 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsGeneralBusiness | 2,000,000 | 2025-12-27 | 1 | USD |
LessorOperatingLeasePaymentsToBeReceivedThereafter | 1,904,000 | 2025-12-27 | 6 | USD |
WeightedAverageNumberOfSharesContingentlyIssuable | 1,884,041 | 2026-06-27 | 56 | shares |
GainsLossesOnExtinguishmentOfDebt | -1,820,000 | 2026-06-27 | 62 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 1,757,000 | 2026-06-27 | 67 | shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax | 1,713,000 | 2026-06-27 | 29 | USD |
CommonStockValue | 1,650,000 | 2026-06-27 | 52 | USD |
ProceedsFromDivestitureOfBusinesses | 1,551,000 | 2022-09-24 | 11 | USD |
FinanceLeaseInterestExpense | 1,530,000 | 2025-12-27 | 33 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -1,494,000 | 2026-06-27 | 58 | USD |
BusinessCombinationAcquisitionRelatedCosts | 1,459,000 | 2024-09-28 | 52 | USD |
CurrentForeignTaxExpenseBenefit | 1,322,000 | 2025-12-27 | 12 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 1,266,000 | 2024-12-28 | 15 | USD |
FinanceLeaseInterestPaymentOnLiability | 1,142,000 | 2026-06-27 | 47 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 1,052,000 | 2025-12-27 | 6 | USD |
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts | 1,000,000 | 2021-09-25 | 1 | USD |
DeferredFinanceCostsGross | 1,000,000 | 2019-12-31 | 4 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 1,000,000 | 2023-12-30 | 8 | USD |
CapitalizedContractCostAmortization | 1,000,000 | 2024-09-28 | 4 | USD |
IncomeTaxReconciliationTaxSettlementsForeign | -942,000 | 2024-12-28 | 12 | USD |
VariableLeaseCost | 940,000 | 2025-12-27 | 33 | USD |
AssetImpairmentCharges | 898,000 | 2022-03-26 | 13 | USD |
LessorOperatingLeasePaymentsToBeReceivedFourYears | 865,000 | 2025-12-27 | 6 | USD |
LessorOperatingLeasePaymentsToBeReceivedFiveYears | 816,000 | 2025-12-27 | 6 | USD |
OtherOperatingActivitiesCashFlowStatement | -749,000 | 2021-03-27 | 2 | USD |
PaymentsForRepurchaseOfEquity | 716,000 | 2023-07-01 | 2 | USD |
IncomeTaxReconciliationOtherAdjustments | -709,000 | 2025-12-27 | 16 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount | -629,000 | 2025-12-27 | 1 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax | 599,000 | 2026-06-27 | 84 | USD |
AmortizationOfDeferredHedgeGains | -542,000 | 2022-12-31 | 3 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -492,000 | 2026-06-27 | 58 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 455,000 | 2026-06-27 | 72 | shares |
NoncontrollingInterestDecreaseFromDeconsolidation | 432,000 | 2022-03-26 | 3 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 400,000 | 2020-12-26 | 3 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax | 380,000 | 2026-06-27 | 84 | USD |
UnrecognizedTaxBenefits | 361,000 | 2025-12-27 | 18 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 245,000 | 2022-09-24 | 12 | USD |
IncreaseDecreaseInInventories | -211,000 | 2026-06-27 | 58 | USD |
ForeignCurrencyTransactionLossBeforeTax | 161,000 | 2023-04-01 | 14 | USD |
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic | 155,000 | 2026-06-27 | 72 | USD |
UndistributedEarningsLossAllocatedToParticipatingSecuritiesDiluted | 155,000 | 2026-06-27 | 72 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory | 107,000 | 2021-12-25 | 1 | USD |
RestrictedCashAndCashEquivalents | 100,000 | 2026-06-27 | 98 | USD |
RestrictedCashAndCashEquivalentsAtCarryingValue | 100,000 | 2026-06-27 | 52 | USD |
OtherAccruedLiabilitiesNoncurrent | 94,000 | 2026-06-27 | 52 | USD |
StockholdersEquityNoteStockSplitConversionRatio1 | 88,990 | 2021-01-14 | 10 | pure |
AdjustmentsToAdditionalPaidInCapitalOther | 75,000 | 2019-12-28 | 1 | USD |
UndistributedDiscontinuedOperationEarningsLossBasic | -71,000 | 2026-06-27 | 19 | USD |
UndistributedDiscontinuedOperationEarningsLossDiluted | -71,000 | 2026-06-27 | 19 | USD |
StockholdersEquityOther | -64,000 | 2021-09-25 | 12 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationTax | 47,000 | 2025-06-28 | 38 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromForeignCurrencyTranslation | 31,000 | 2024-12-28 | 8 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromForeignCurrencyTranslation | 19,000 | 2025-12-27 | 4 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 14,000 | 2022-03-26 | 3 | USD |
NumberOfStatesInWhichEntityOperates | 49 | 2023-12-30 | 13 | franchise_location |
NumberOfStatesInWhichEntityOperates | 49 | 2026-06-27 | 10 | state |
NumberOfStores | 28 | 2023-09-30 | 1 | stores |
TreasuryStockAcquiredAverageCostPerShare | 14 | 2023-12-30 | 8 | USD/shares |
NumberOfCountriesInWhichEntityOperates | 13 | 2023-12-30 | 13 | franchise_location |
NumberOfCountriesInWhichEntityOperates | 13 | 2025-09-27 | 7 | country |
EarningsPerShareBasic | 1 | 2026-06-27 | 84 | USD/shares |
EarningsPerShareDiluted | 1 | 2026-06-27 | 86 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 0 | 2023-12-30 | 11 | pure |
IncomeLossFromContinuingOperationsPerBasicShare | 0 | 2026-06-27 | 29 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | 0 | 2026-06-27 | 31 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-27 | 18 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-27 | 18 | pure |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare | 0 | 2026-06-27 | 29 | USD/shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | 0 | 2026-06-27 | 31 | USD/shares |
EffectiveIncomeTaxRateReconciliationBeatPercent | 0 | 2021-12-25 | 4 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-12-27 | 52 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-27 | 15 | pure |
FinanceLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-27 | 15 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-27 | 18 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2023-12-30 | 11 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | 0 | 2025-12-27 | 18 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-27 | 63 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-27 | 51 | USD/shares |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2024-12-28 | 17 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2025-12-27 | 16 | pure |
EffectiveIncomeTaxRateReconciliationCrossBorderOtherPercent | -0 | 2025-12-27 | 1 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | -0 | 2024-12-28 | 15 | pure |
EffectiveIncomeTaxRateReconciliationTaxSettlementsForeign | 0 | 2024-12-28 | 12 | pure |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 0 | 2025-12-27 | 70 | USD |
DebtInstrumentUnamortizedDiscountPremiumNet | 0 | 2021-12-25 | 8 | USD |
MinorityInterest | 0 | 2024-12-28 | 34 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 0 | 2024-12-28 | 47 | USD |
PaymentForContingentConsiderationLiabilityFinancingActivities | 0 | 2022-12-31 | 12 | USD |
PaymentsForDerivativeInstrumentFinancingActivities | 0 | 2023-12-30 | 24 | USD |
PaymentsForRepurchaseOfCommonStock | 0 | 2025-12-27 | 35 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 0 | 2026-06-27 | 55 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2023-12-30 | 24 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 0 | 2025-12-27 | 42 | USD |
ProceedsFromStockOptionsExercised | 0 | 2025-12-27 | 37 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesPurchasedForAward | 0 | 2021-09-25 | 3 | shares |
SponsorFees | 0 | 2021-03-27 | 4 | USD |
AssetsHeldForSaleNotPartOfDisposalGroup | 0 | 2022-12-31 | 5 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2026-06-27 | 42 | USD |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1 | 0 | 2023-12-30 | 12 | USD |
DeferredTaxLiabilitiesFinancingArrangements | 0 | 2021-12-25 | 2 | USD |
DeferredTaxLiabilitiesUnrealizedCurrencyTransactionGains | 0 | 2025-12-27 | 12 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | 0 | 2024-12-28 | 15 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2024-12-28 | 15 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | 0 | 2024-12-28 | 17 | pure |
IncomeTaxReconciliationNondeductibleExpense | 0 | 2024-12-28 | 15 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 0 | 2024-12-28 | 15 | USD |
IncomeTaxReconciliationTaxContingencies | 0 | 2024-12-28 | 17 | USD |
PaymentsOfCapitalDistribution | 0 | 2021-12-25 | 3 | USD |
ProceedsFromContributedCapital | 0 | 2021-12-25 | 3 | USD |
ProceedsFromOtherEquity | 0 | 2022-12-31 | 6 | USD |
SaleAndLeasebackTransactionGainLossNet | 0 | 2021-12-25 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2023-12-30 | 11 | pure |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 0 | 2024-12-28 | 9 | USD |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 0 | 2024-12-28 | 28 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax | 0 | 2025-03-29 | 34 | USD |
PreferredStockSharesIssued | 0 | 2026-06-27 | 37 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-27 | 56 | shares |
PreferredStockValue | 0 | 2026-06-27 | 38 | USD |
PreferredStockValueOutstanding | 0 | 2026-06-27 | 46 | USD |
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet | 0 | 2026-06-27 | 40 | USD |
GoodwillImpairmentLoss | 0 | 2025-12-27 | 22 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2024-12-28 | 9 | pure |
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses | 0 | 2024-12-28 | 9 | USD |
ProceedsFromDerivativeInstrumentFinancingActivities | 0 | 2024-12-28 | 9 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities | 0 | 2024-12-28 | 6 | USD |
PaymentsForRepurchaseOfOtherEquity | 0 | 2025-06-28 | 4 | USD |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 0 | 2026-06-27 | 18 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2026-06-27 | 18 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationNoncurrent | 0 | 2026-06-27 | 18 | USD |
What to be careful about
What this model itself distrusts about DRVN's figures. Written by the derivation as it ran, not added afterwards.
- forward EPS growth +28.5% is analyst consensus, not a filing: consensus 2027 EPS 1.44 against trailing 1.12, over 1 year(s), from 12 analysts (taken 2026-10-11)
- durability DROPPED from the total: only 2 of 4 inputs could be computed (contracted coverage, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions