Twin Hospitality Group Inc. (TWNPQ)
Every figure this model derived for TWNPQ, 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 2025-09-28.
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 | 12,174,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-09-28 |
| current assets | 28,268,000 | AssetsCurrent |
2025-09-28 |
| current liabilities | 448,236,000 | LiabilitiesCurrent |
2025-09-28 |
| equity | -92,127,000 | StockholdersEquity |
2025-09-28 |
| interest expense | 45,479,000 | InterestExpenseNonoperating |
2025-09-28 |
| ocf | -27,863,000 | NetCashProvidedByUsedInOperatingActivities |
2025-09-28 |
| revenue | 343,748,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-09-28 |
| sbc | 15,911,000 | ShareBasedCompensation |
2025-09-28 |
The ratios
The figures themselves rather than their scores — what somebody looking up TWNPQ on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 0.76 |
| current ratio | 0.06 |
| current ratio reported | 0.06 |
| fcf margin | -11.65 |
| interest cover | -0.73 |
| operating margin | -9.62 |
| owner earnings margin | -16.28 |
| roic | -3.68 |
| sbc pct revenue | 4.63 |
Everything else this filing tags
186 more elements from TWNPQ'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 |
|---|---|---|---|---|
Liabilities | 608,897,000 | 2025-09-28 | 8 | USD |
Assets | 516,770,000 | 2025-09-28 | 8 | USD |
LiabilitiesAndStockholdersEquity | 516,770,000 | 2025-09-28 | 8 | USD |
DebtInstrumentFaceAmount | 416,100,000 | 2025-09-28 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 412,600,000 | 2025-09-28 | 3 | USD |
LongTermDebt | 402,800,000 | 2025-09-28 | 8 | USD |
LongTermDebtCurrent | 400,266,000 | 2025-09-28 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 300,000,000 | 2025-09-28 | 4 | USD |
CostsAndExpenses | 283,277,000 | 2025-09-28 | 12 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 216,300,000 | 2024-12-29 | 1 | USD |
IntangibleAssetsNetExcludingGoodwill | 164,591,000 | 2025-09-28 | 9 | USD |
OperatingLeaseLiability | 155,000,000 | 2025-09-28 | 8 | USD |
OperatingLeaseLiabilityNoncurrent | 147,987,000 | 2025-09-28 | 8 | USD |
RetainedEarningsAccumulatedDeficit | -147,124,000 | 2025-09-28 | 8 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 145,000,000 | 2025-09-28 | 4 | USD |
OperatingLeaseRightOfUseAsset | 137,200,000 | 2025-09-28 | 8 | USD |
IndefiniteLivedIntangibleAssetsExcludingGoodwill | 136,800,000 | 2024-12-29 | 3 | USD |
GoodwillGross | 117,200,000 | 2024-12-29 | 3 | USD |
Goodwill | 117,185,000 | 2025-09-28 | 8 | USD |
PropertyPlantAndEquipmentGross | 110,000,000 | 2025-09-28 | 8 | USD |
CommonStockSharesAuthorized | 102,870,000 | 2025-09-28 | 8 | shares |
MembersEquity | -95,883,000 | 2024-09-29 | 9 | USD |
LaborAndRelatedExpense | 74,509,000 | 2025-09-28 | 12 | USD |
DeferredTaxAssetsGross | 73,600,000 | 2024-12-29 | 2 | USD |
PropertyPlantAndEquipmentNet | 68,152,000 | 2025-09-28 | 8 | USD |
CommonStockSharesIssued | 66,725,856 | 2025-09-28 | 8 | shares |
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization | 63,126,000 | 2025-09-28 | 12 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -59,969,000 | 2025-09-28 | 12 | USD |
NetIncomeLoss | -57,377,000 | 2025-09-28 | 12 | USD |
CommonStockSharesOutstanding | 57,325,856 | 2025-09-28 | 8 | shares |
DeferredIncomeTaxLiabilities | 55,700,000 | 2024-12-29 | 2 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 53,217,793 | 2025-09-28 | 7 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 53,217,793 | 2025-09-28 | 7 | shares |
DeferredTaxAssetsLiabilitiesNet | 53,000,000 | 2024-12-29 | 2 | USD |
OtherCostAndExpenseOperating | 51,021,000 | 2025-09-28 | 12 | USD |
GeneralAndAdministrativeExpense | 46,033,000 | 2025-09-28 | 12 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 42,500,000 | 2024-12-29 | 2 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 41,900,000 | 2025-09-28 | 8 | USD |
FiniteLivedIntangibleAssetsGross | 37,900,000 | 2025-09-28 | 8 | USD |
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities | 36,921,000 | 2025-09-28 | 8 | USD |
NonoperatingIncomeExpense | -33,959,000 | 2025-09-28 | 12 | USD |
StockIssued1 | 31,205,000 | 2025-09-28 | 4 | USD |
IncreaseDecreaseInDueToAffiliates | -31,200,000 | 2025-06-04 | 2 | USD |
FiniteLivedIntangibleAssetsNet | 27,800,000 | 2025-09-28 | 9 | USD |
AccruedLiabilitiesCurrent | 27,371,000 | 2025-09-28 | 8 | USD |
InterestPaidNet | 27,130,000 | 2025-09-28 | 8 | USD |
OperatingIncomeLoss | -26,010,000 | 2025-09-28 | 12 | USD |
DeferredTaxAssetsValuationAllowance | 20,600,000 | 2024-12-29 | 2 | USD |
DeferredTaxAssetsTaxCreditCarryforwards | 20,300,000 | 2024-12-29 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 20,100,000 | 2025-09-28 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 19,900,000 | 2025-09-28 | 4 | USD |
ProceedsFromContributionsFromAffiliates | 19,364,000 | 2025-09-28 | 8 | USD |
OccupancyNet | 18,651,000 | 2025-09-28 | 12 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 17,900,000 | 2025-09-28 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 17,900,000 | 2025-09-28 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 17,400,000 | 2024-12-29 | 1 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | -17,000,000 | 2024-12-29 | 1 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 16,500,000 | 2025-09-28 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 15,911,000 | 2025-09-28 | 11 | USD |
AllocatedShareBasedCompensationExpense | 15,900,000 | 2025-09-28 | 10 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 15,500,000 | 2024-12-29 | 1 | USD |
OperatingLeaseExpense | 15,500,000 | 2025-09-28 | 12 | USD |
AdvertisingExpense | 15,477,000 | 2025-09-28 | 12 | USD |
OperatingLeasePayments | 15,400,000 | 2025-09-28 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 14,259,000 | 2025-09-28 | 15 | USD |
DepreciationDepletionAndAmortization | 13,758,000 | 2025-09-28 | 12 | USD |
DepreciationAndAmortization | 13,601,000 | 2025-09-28 | 8 | USD |
OtherAssetsCurrent | 12,058,000 | 2025-09-28 | 8 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -11,900,000 | 2024-12-29 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 11,737,000 | 2025-09-28 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -11,629,000 | 2025-09-28 | 8 | USD |
RepaymentsOfShortTermDebt | 11,627,000 | 2025-09-28 | 8 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 11,200,000 | 2024-12-29 | 2 | USD |
AccountsPayableCurrent | 10,780,000 | 2025-09-28 | 8 | USD |
Depreciation | 10,100,000 | 2025-09-28 | 12 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 10,100,000 | 2025-09-28 | 8 | USD |
PreferredStockSharesAuthorized | 10,000,000 | 2025-09-28 | 8 | shares |
OtherAccruedLiabilitiesCurrent | 9,600,000 | 2025-09-28 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 8,900,000 | 2024-12-29 | 1 | USD |
RestrictedCashCurrent | 8,781,000 | 2025-09-28 | 8 | USD |
DeferredIncomeTaxExpenseBenefit | -8,400,000 | 2024-12-29 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 8,100,000 | 2025-09-28 | 3 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -7,700,000 | 2024-12-29 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 7,631,000 | 2025-09-28 | 2 | USD |
OperatingLeaseLiabilityCurrent | 7,041,000 | 2025-09-28 | 8 | USD |
OperatingLeaseImpairmentLoss | 6,878,000 | 2025-09-28 | 3 | USD |
EmployeeRelatedLiabilitiesCurrent | 6,700,000 | 2025-09-28 | 8 | USD |
InterestPayableCurrent | 6,500,000 | 2025-09-28 | 8 | USD |
Cash | 5,478,000 | 2025-09-28 | 8 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 4,700,000 | 2024-12-29 | 2 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 4,431,000 | 2025-09-28 | 10 | USD |
ContractWithCustomerLiabilityNoncurrent | 4,426,000 | 2025-09-28 | 8 | USD |
ProceedsFromDebtNetOfIssuanceCosts | 4,000,000 | 2025-09-28 | 8 | USD |
IncreaseDecreaseInOtherCurrentAssets | 3,378,000 | 2025-09-28 | 8 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReserves | 3,200,000 | 2024-12-29 | 2 | USD |
NetCashProvidedByUsedInInvestingActivities | -2,910,000 | 2025-09-28 | 8 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 2,900,000 | 2025-09-28 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 2,900,000 | 2024-12-29 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 2,900,000 | 2025-09-28 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 2,900,000 | 2025-09-28 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 2,900,000 | 2025-09-28 | 4 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 2,800,000 | 2025-09-28 | 8 | USD |
ContractWithCustomerLiabilityCurrent | 2,778,000 | 2025-09-28 | 8 | USD |
DeferredTaxLiabilities | 2,700,000 | 2024-12-29 | 2 | USD |
IncomeTaxExpenseBenefit | -2,592,000 | 2025-09-28 | 12 | USD |
LongTermDebtNoncurrent | 2,459,000 | 2025-09-28 | 8 | USD |
ClassOfWarrantOrRightUnissued | 2,364,913 | 2025-01-29 | 1 | shares |
GainsLossesOnExtinguishmentOfDebt | -2,353,000 | 2024-12-29 | 2 | USD |
DeferredIncomeTaxesAndTaxCredits | -2,293,000 | 2025-09-28 | 8 | USD |
AmortizationOfIntangibleAssets | 2,200,000 | 2025-09-28 | 12 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 2,000,000 | 2024-12-29 | 2 | USD |
AccountsReceivableNetCurrent | 1,951,000 | 2025-09-28 | 8 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 1,800,000 | 2024-12-29 | 1 | USD |
SalesAndExciseTaxPayableCurrent | 1,800,000 | 2025-09-28 | 8 | USD |
DeferredTaxAssetInterestCarryforward | 1,700,000 | 2024-12-29 | 2 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | -1,700,000 | 2024-12-29 | 2 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 1,560,782 | 2025-09-28 | 1 | shares |
IncreaseDecreaseInContractWithCustomerLiability | -1,558,000 | 2025-09-28 | 8 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 1,500,000 | 2025-09-28 | 4 | USD |
OtherAssetsNoncurrent | 1,416,000 | 2025-09-28 | 6 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 1,407,000 | 2025-09-28 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 1,400,000 | 2025-09-28 | 4 | USD |
IncreaseDecreaseInAccountsReceivable | -1,179,000 | 2025-09-28 | 8 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | 1,114,000 | 2025-09-28 | 8 | USD |
FinanceLeaseInterestPaymentOnLiability | 1,100,000 | 2025-09-28 | 8 | USD |
IncomeTaxReconciliationTaxCredits | 1,100,000 | 2024-12-29 | 2 | USD |
AccruedAdvertisingCurrent | 1,000,000 | 2025-03-30 | 4 | USD |
IncreaseDecreaseInAccountsPayable | 980,000 | 2025-09-28 | 8 | USD |
PreOpeningCosts | 702,000 | 2025-09-28 | 12 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -700,000 | 2024-12-29 | 2 | USD |
FinanceLeaseLiability | 700,000 | 2025-09-28 | 8 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -700,000 | 2024-12-29 | 2 | USD |
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear | 700,000 | 2025-09-28 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 700,000 | 2025-09-28 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 600,000 | 2025-09-28 | 4 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | -525,000 | 2025-09-28 | 8 | USD |
DeferredIncomeTaxLiabilitiesNet | 445,000 | 2025-09-28 | 8 | USD |
OtherNonoperatingIncomeExpense | 412,000 | 2025-09-28 | 12 | USD |
DeferredTaxAssetsDeferredIncome | 400,000 | 2024-12-29 | 2 | USD |
DeferredTaxAssetsOther | 400,000 | 2024-12-29 | 2 | USD |
FinanceLeaseRightOfUseAsset | 300,000 | 2025-09-28 | 8 | USD |
PaymentsToAcquireInterestInJointVenture | 300,000 | 2023-12-04 | 1 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 250,000 | 2025-09-28 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 200,000 | 2021-11-16 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 200,000 | 2024-12-29 | 1 | shares |
IncreaseDecreaseInOtherNoncurrentAssets | -193,000 | 2025-09-28 | 8 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 100,000 | 2024-12-29 | 2 | USD |
NumberOfRestaurants | 159 | 2025-09-28 | 4 | restaurant |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 11 | 2024-12-29 | 1 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 11 | 2021-11-16 | 1 | USD/shares |
EarningsPerShareBasic | -1 | 2025-09-28 | 7 | USD/shares |
EarningsPerShareDiluted | -1 | 2025-09-28 | 7 | USD/shares |
NumberOfReportableSegments | 1 | 2025-09-28 | 4 | segment |
NumberOfOperatingSegments | 1 | 2025-09-28 | 3 | segment |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-09-28 | 10 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-09-28 | 4 | pure |
FinanceLeaseWeightedAverageDiscountRatePercent | 0 | 2025-09-28 | 4 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-09-28 | 10 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-09-28 | 8 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2025-09-28 | 8 | USD/shares |
AllowanceForDoubtfulAccountsReceivableCurrent | 0 | 2024-12-29 | 3 | USD |
CurrentFederalTaxExpenseBenefit | 0 | 2024-12-29 | 2 | USD |
CurrentForeignTaxExpenseBenefit | 0 | 2024-12-29 | 2 | USD |
CurrentIncomeTaxExpenseBenefit | 0 | 2024-12-29 | 2 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 0 | 2024-12-29 | 2 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 0 | 2024-12-29 | 2 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 0 | 2024-12-29 | 1 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 0 | 2025-09-28 | 4 | USD |
FinitelivedIntangibleAssetsAcquired1 | 0 | 2024-12-29 | 2 | USD |
GoodwillAcquiredDuringPeriod | 0 | 2024-12-29 | 2 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 0 | 2024-12-29 | 3 | USD |
GoodwillImpairmentLoss | 0 | 2024-12-29 | 2 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 0 | 2024-12-29 | 2 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 0 | 2024-12-29 | 2 | USD |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 0 | 2024-12-29 | 2 | USD |
IncomeTaxesPaidNet | 0 | 2025-06-29 | 6 | USD |
IncomeTaxReconciliationOtherAdjustments | 0 | 2024-12-29 | 2 | USD |
IndefinitelivedIntangibleAssetsAcquired | 0 | 2024-12-29 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 0 | 2025-09-28 | 4 | USD |
PreferredStockIncludingAdditionalPaidInCapital | 0 | 2025-09-28 | 8 | USD |
PreferredStockSharesIssued | 0 | 2025-09-28 | 8 | shares |
PreferredStockSharesOutstanding | 0 | 2025-09-28 | 8 | shares |
RestrictedCashNoncurrent | 0 | 2025-09-28 | 8 | USD |
RightOfUseAssetObtainedInExchangeForFinanceLeaseLiability | 0 | 2024-12-29 | 2 | USD |
SaleAndLeasebackTransactionGainLossNet | 0 | 2025-03-30 | 5 | USD |
StockIssuedDuringPeriodValueNewIssues | 0 | 2025-09-28 | 3 | USD |
What to be careful about
What this model itself distrusts about TWNPQ's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: market capitalisation -- a market value of 5.7K against 343.7M of revenue is under a two hundredth of sales, which is a price or a share count that is not the common stock's. Every multiple built on it is left out rather than shown, and the valuation dimension rests on what remains; set `market_cap` in overrides.yaml to score it
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- gross profit not tagged; rebuilt from RevenueFromContractWithCustomerExcludingAssessedTax - CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization - dep_amort
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability DROPPED from the total: only 1 of 4 inputs could be computed (worst year, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 1 of 4 inputs could be computed (revenue growth, sustained growth, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 3 of 5 dimensions could not be measured (valuation, durability, growth -- 55% of the model), so this row is not comparable with the others; its total rests on what was left