[10-Q] CHEESECAKE FACTORY INC Quarterly Earnings Report

Rhea-AI Filing Summary

The Cheesecake Factory Incorporated reported third-quarter 2025 results with revenues of $907.2 million, up from $865.5 million a year ago. Net income was $31.9 million, and diluted EPS was $0.66 versus $0.61 last year. Operating income rose to $37.3 million as food, labor and operating costs increased modestly alongside higher sales.

Year-to-date, revenue reached $2.79 billion with net income of $119.7 million and diluted EPS of $2.46. Cash provided by operating activities was strong at $226.4 million, supporting investment in new units and shareholder returns. The company issued $575.0 million of 2030 convertible notes at 2.00% and repurchased $276.0 million of its 2026 notes for $289.8 million, recording a $15.9 million extinguishment loss; $69.0 million of 2026 notes remain outstanding. Cash rose to $190.0 million, and long‑term debt stood at $560.4 million, with an additional $68.7 million current portion. The Board declared a quarterly dividend of $0.27 per share and continued share repurchases, including 2.6 million shares year-to-date.

Insights

Corporate credit and equity analyst

Solid cash generation; capital structure extended via 2030 converts.

CAKE delivered revenue of $907.2M and diluted EPS of $0.66 for Q3 2025, modestly above prior-year levels. Year-to-date operating cash flow of $226.4M reflects healthy cash conversion relative to earnings and supports ongoing development and returns.

The issuance of $575.0M 2030 convertible notes at 2.00% and partial repurchase of the 2026 notes ($276.0M repurchased for $289.8M) push out maturities and diversify funding, albeit with a recorded extinguishment loss of $15.9M. Remaining 2026 notes total $69.0M.

Dividend continuity at $0.27 per share and year‑to‑date share repurchases (2.6M shares) signal ongoing capital returns. Actual impact on per‑share metrics will depend on future sales traction and cost trends disclosed in subsequent filings.

0000887596--12-302025Q3false0000887596cake:ConvertibleSeniorNotesDueOnRepurchaseTransaction2026Member2025-04-010000887596us-gaap:TreasuryStockCommonMember2025-07-022025-09-300000887596us-gaap:TreasuryStockCommonMember2025-07-022025-09-300000887596us-gaap:TreasuryStockCommonMember2025-04-022025-07-010000887596us-gaap:TreasuryStockCommonMember2025-01-012025-09-300000887596us-gaap:TreasuryStockCommonMember2025-01-012025-04-010000887596us-gaap:TreasuryStockCommonMember2024-07-032024-10-010000887596us-gaap:TreasuryStockCommonMember2024-04-032024-07-020000887596us-gaap:TreasuryStockCommonMember2024-01-032024-04-020000887596us-gaap:TreasuryStockCommonMember2025-09-300000887596us-gaap:AdditionalPaidInCapitalMember2025-07-022025-09-300000887596us-gaap:AdditionalPaidInCapitalMember2025-04-022025-07-010000887596us-gaap:AdditionalPaidInCapitalMember2025-01-012025-04-010000887596us-gaap:AdditionalPaidInCapitalMember2024-07-032024-10-010000887596us-gaap:AdditionalPaidInCapitalMember2024-04-032024-07-020000887596us-gaap:AdditionalPaidInCapitalMember2024-01-032024-04-020000887596us-gaap:EmployeeStockOptionMember2024-07-032024-10-010000887596us-gaap:EmployeeStockOptionMember2024-01-032024-10-010000887596us-gaap:CommonStockMember2025-07-022025-09-300000887596us-gaap:CommonStockMember2025-04-022025-07-010000887596us-gaap:CommonStockMember2025-01-012025-04-010000887596us-gaap:CommonStockMember2024-07-032024-10-010000887596us-gaap:CommonStockMember2024-04-032024-07-020000887596us-gaap:CommonStockMember2024-01-032024-04-020000887596us-gaap:TreasuryStockCommonMember2025-09-300000887596us-gaap:RetainedEarningsMember2025-09-300000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2025-09-300000887596us-gaap:AdditionalPaidInCapitalMember2025-09-300000887596us-gaap:TreasuryStockCommonMember2025-07-010000887596us-gaap:RetainedEarningsMember2025-07-010000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2025-07-010000887596us-gaap:AdditionalPaidInCapitalMember2025-07-010000887596us-gaap:TreasuryStockCommonMember2025-04-010000887596us-gaap:RetainedEarningsMember2025-04-010000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2025-04-010000887596us-gaap:AdditionalPaidInCapitalMember2025-04-0100008875962025-04-010000887596us-gaap:TreasuryStockCommonMember2024-12-310000887596us-gaap:RetainedEarningsMember2024-12-310000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-12-310000887596us-gaap:AdditionalPaidInCapitalMember2024-12-310000887596us-gaap:TreasuryStockCommonMember2024-10-010000887596us-gaap:RetainedEarningsMember2024-10-010000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-10-010000887596us-gaap:AdditionalPaidInCapitalMember2024-10-010000887596us-gaap:TreasuryStockCommonMember2024-07-020000887596us-gaap:RetainedEarningsMember2024-07-020000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-07-020000887596us-gaap:AdditionalPaidInCapitalMember2024-07-020000887596us-gaap:TreasuryStockCommonMember2024-04-020000887596us-gaap:RetainedEarningsMember2024-04-020000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-04-020000887596us-gaap:AdditionalPaidInCapitalMember2024-04-0200008875962024-04-020000887596us-gaap:TreasuryStockCommonMember2024-01-020000887596us-gaap:RetainedEarningsMember2024-01-020000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-01-020000887596us-gaap:AdditionalPaidInCapitalMember2024-01-020000887596us-gaap:CommonStockMember2025-09-300000887596us-gaap:CommonStockMember2025-07-010000887596us-gaap:CommonStockMember2025-04-010000887596us-gaap:CommonStockMember2024-12-310000887596us-gaap:CommonStockMember2024-10-010000887596us-gaap:CommonStockMember2024-07-020000887596us-gaap:CommonStockMember2024-04-020000887596us-gaap:CommonStockMember2024-01-020000887596us-gaap:EmployeeStockOptionMember2024-01-032024-12-310000887596us-gaap:EmployeeStockOptionMember2024-12-310000887596us-gaap:EmployeeStockOptionMember2025-07-022025-09-3000008875962025-03-2600008875962025-03-2500008875962025-03-262025-03-260000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2024-01-032024-10-010000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2024-12-310000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2025-07-022025-09-300000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2024-07-032024-10-010000887596us-gaap:RevolvingCreditFacilityMember2025-01-012025-04-010000887596cake:ConvertibleSeniorNotesDue2030Member2025-02-282025-02-280000887596cake:ConvertibleSeniorNotesDue2026Member2021-06-152021-06-150000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2025-07-022025-09-300000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2025-04-022025-07-010000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2025-01-012025-04-010000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-07-032024-10-010000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-04-032024-07-020000887596us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-01-032024-04-020000887596us-gaap:RevolvingCreditFacilityMember2025-09-300000887596us-gaap:RevolvingCreditFacilityMember2024-12-310000887596cake:ConvertibleSeniorNotesDueOnRepurchaseTransaction2026Member2025-01-012025-04-0100008875962024-01-032024-12-310000887596us-gaap:FairValueInputsLevel3Member2024-10-010000887596us-gaap:FairValueInputsLevel3Member2024-01-020000887596us-gaap:EmployeeStockOptionMember2025-01-012025-09-300000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2025-01-012025-09-300000887596us-gaap:EmployeeStockOptionMember2025-09-300000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2025-09-300000887596cake:O2025Q3DividendsMember2025-07-232025-07-230000887596cake:ConvertibleSeniorNotesDue2030Member2025-02-280000887596cake:ConvertibleSeniorNotesDue2026Member2025-02-280000887596cake:ConvertibleSeniorNotesDue2026Member2021-06-150000887596srt:MinimumMembercake:ConvertibleSeniorNotesDue2030Member2025-01-012025-09-300000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2030Memberus-gaap:CommonStockMember2025-02-282025-02-280000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2026Memberus-gaap:CommonStockMember2025-01-012025-09-300000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2026Memberus-gaap:CommonStockMember2021-06-152021-06-150000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2030Memberus-gaap:CommonStockMember2025-09-300000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2026Memberus-gaap:CommonStockMember2025-09-300000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2030Memberus-gaap:CommonStockMember2025-02-280000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2026Memberus-gaap:CommonStockMember2021-06-150000887596srt:MaximumMemberus-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMembercake:OvernightBankFundingRateMember2025-01-012025-09-300000887596srt:MaximumMemberus-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMembercake:OneMonthTermSecuredOvernightFinancingRateMember2025-01-012025-09-300000887596srt:MinimumMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:BaseRateMember2025-01-012025-09-300000887596srt:MinimumMemberus-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMember2025-01-012025-09-300000887596srt:MaximumMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:BaseRateMember2025-01-012025-09-300000887596srt:MaximumMemberus-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMember2025-01-012025-09-300000887596cake:O2025Q4DividendsMemberus-gaap:SubsequentEventMember2025-10-012025-10-220000887596cake:O2025Q3DividendsMember2025-07-022025-09-300000887596us-gaap:AllOtherSegmentsMember2025-09-300000887596cake:TheCheesecakeFactoryMember2025-09-300000887596cake:OtherFoxRestaurantConceptsLlcMember2025-09-300000887596cake:NorthItaliaMember2025-09-300000887596us-gaap:AllOtherSegmentsMember2024-12-310000887596cake:TheCheesecakeFactoryMember2024-12-310000887596cake:OtherFoxRestaurantConceptsLlcMember2024-12-310000887596cake:NorthItaliaMember2024-12-310000887596us-gaap:RestrictedStockMember2025-01-012025-09-300000887596us-gaap:CommonStockMember2025-01-012025-09-300000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2025-01-012025-09-300000887596us-gaap:RestrictedStockMember2024-01-032024-10-010000887596cake:RestrictedSharesAndRestrictedShareUnitsMember2024-01-032024-10-010000887596cake:ConvertibleSeniorNotesDue2030Member2025-07-022025-09-300000887596cake:ConvertibleSeniorNotesDue2026Member2025-07-022025-09-300000887596cake:ConvertibleSeniorNotesDue2026Member2024-07-032024-10-010000887596cake:ConvertibleSeniorNotesDue2026Member2024-01-032024-10-010000887596us-gaap:GeneralAndAdministrativeExpenseMember2025-07-022025-09-300000887596cake:OtherOperatingCostsAndExpensesMember2025-07-022025-09-300000887596cake:LaborExpensesMember2025-07-022025-09-300000887596us-gaap:GeneralAndAdministrativeExpenseMember2025-01-012025-09-300000887596cake:OtherOperatingCostsAndExpensesMember2025-01-012025-09-300000887596cake:LaborExpensesMember2025-01-012025-09-300000887596us-gaap:GeneralAndAdministrativeExpenseMember2024-07-032024-10-010000887596cake:OtherOperatingCostsAndExpensesMember2024-07-032024-10-010000887596cake:LaborExpensesMember2024-07-032024-10-010000887596us-gaap:GeneralAndAdministrativeExpenseMember2024-01-032024-10-010000887596cake:OtherOperatingCostsAndExpensesMember2024-01-032024-10-010000887596cake:LaborExpensesMember2024-01-032024-10-0100008875962025-10-270000887596srt:MinimumMember2025-01-012025-09-300000887596srt:MaximumMember2025-01-012025-09-300000887596us-gaap:ConvertibleDebtSecuritiesMembercake:ConvertibleSeniorNotesDue2030Memberus-gaap:CommonStockMember2025-01-012025-09-300000887596cake:ConvertibleSeniorNotesDueOnRepurchaseTransaction2026Member2025-02-282025-02-280000887596us-gaap:FairValueInputsLevel1Member2025-09-300000887596us-gaap:FairValueInputsLevel1Member2024-12-310000887596cake:ConvertibleSeniorNotesDue2030Member2025-09-300000887596cake:ConvertibleSeniorNotesDue2026Member2025-09-300000887596us-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMember2022-10-0600008875962025-09-3000008875962025-07-0100008875962024-12-3100008875962024-10-0100008875962024-07-0200008875962024-01-020000887596cake:TheCheesecakeFactoryMember2025-07-022025-09-300000887596cake:NorthItaliaMember2025-07-022025-09-300000887596cake:TheCheesecakeFactoryMember2025-01-012025-09-300000887596cake:NorthItaliaMember2025-01-012025-09-300000887596cake:TheCheesecakeFactoryMember2024-07-032024-10-010000887596cake:NorthItaliaMember2024-07-032024-10-010000887596cake:TheCheesecakeFactoryMember2024-01-032024-10-010000887596cake:NorthItaliaMember2024-01-032024-10-010000887596us-gaap:RetainedEarningsMember2025-07-022025-09-300000887596us-gaap:RetainedEarningsMember2025-04-022025-07-0100008875962025-04-022025-07-010000887596us-gaap:RetainedEarningsMember2025-01-012025-04-0100008875962025-01-012025-04-010000887596us-gaap:RetainedEarningsMember2024-07-032024-10-010000887596us-gaap:RetainedEarningsMember2024-04-032024-07-0200008875962024-04-032024-07-020000887596us-gaap:RetainedEarningsMember2024-01-032024-04-0200008875962024-01-032024-04-020000887596srt:MinimumMemberus-gaap:RevolvingCreditFacilityMembercake:AmendedCreditAgreementMember2025-01-012025-09-300000887596srt:MinimumMemberus-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMember2025-09-300000887596srt:MaximumMemberus-gaap:RevolvingCreditFacilityMembercake:FourthAmendmentMember2025-09-300000887596cake:ConvertibleSeniorNotesDue2030Member2025-01-012025-09-300000887596cake:ConvertibleSeniorNotesDue2026Member2025-01-012025-09-300000887596us-gaap:AllOtherSegmentsMember2025-07-022025-09-300000887596cake:OtherFoxRestaurantConceptsLlcMember2025-07-022025-09-3000008875962025-07-022025-09-300000887596us-gaap:FairValueInputsLevel3Member2025-01-012025-09-300000887596us-gaap:AllOtherSegmentsMember2025-01-012025-09-300000887596cake:OtherFoxRestaurantConceptsLlcMember2025-01-012025-09-3000008875962025-01-012025-09-300000887596us-gaap:AllOtherSegmentsMember2024-07-032024-10-010000887596cake:OtherFoxRestaurantConceptsLlcMember2024-07-032024-10-0100008875962024-07-032024-10-010000887596us-gaap:FairValueInputsLevel3Member2024-01-032024-10-010000887596us-gaap:AllOtherSegmentsMember2024-01-032024-10-010000887596cake:OtherFoxRestaurantConceptsLlcMember2024-01-032024-10-0100008875962024-01-032024-10-010000887596us-gaap:FairValueInputsLevel3Member2025-09-300000887596us-gaap:FairValueInputsLevel3Member2024-12-31iso4217:USDxbrli:purecake:itemiso4217:USDxbrli:sharesxbrli:sharescake:D

Table of Contents

​

​

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

​

FORM 10-Q

​

​	​
☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

​

For the quarterly period ended September 30, 2025

​

or

​

​	​
☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

​

Commission File Number: 0-20574

​

THE CHEESECAKE FACTORY INCORPORATED

​

(Exact name of registrant as specified in its charter)

​

​	​	​
Delaware	​	51-0340466
(State or other jurisdiction	​	(I.R.S. Employer
of incorporation or organization)	​	Identification No.)

​

​	​	​
​	​	​
26901 Malibu Hills Road	​	​
Calabasas Hills, California	​	91301
(Address of principal executive offices)	​	(Zip Code)

​

(818) 871-3000

(Registrant’s telephone number, including area code)

​

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934:

​

​	​	​	​	​
Title of Each Class		Trading Symbol		Name of Each Exchange on which Registered
Common Stock, par value $.01 per share	​	CAKE	​	The Nasdaq Stock Market LLC

​

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   ☒   No  ☐

​

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes  ☒ No  ☐

​

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

​

​	​	​	​	​
Large accelerated filer	☒		Accelerated filer	☐
​	​	​	​	​
Non-accelerated filer	☐	​	Smaller reporting company	☐
​	​	​	Emerging growth company	☐

​

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

​

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

​

As of October 27, 2025, 49,841,690 shares of the registrant’s Common Stock, $.01 par value per share, were outstanding.

​

​

​

​

Table of Contents

THE CHEESECAKE FACTORY INCORPORATED

INDEX

	​		Page Number
​	​		​
PART I	FINANCIAL INFORMATION		​
​	Item 1.	Financial Statements:	​
​	​	Condensed Consolidated Balance Sheets (Unaudited)	1
​	​	Condensed Consolidated Statements of Income (Unaudited)	2
​	​	Condensed Consolidated Statements of Comprehensive Income (Unaudited)	3
​	​	Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)	4
​	​	Condensed Consolidated Statements of Cash Flows (Unaudited)	6
​	​	Notes to Condensed Consolidated Financial Statements (Unaudited)	7
​	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	21
​	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	32
​	Item 4.	Controls and Procedures	33
​	​		​
PART II	OTHER INFORMATION		34
​	Item 1.	Legal Proceedings	34
​	Item 1A.	Risk Factors	34
​	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	34
​	Item 5.	Other Information	34
​	Item 6.	Exhibits	35
​	​		​
Signatures			36

​

​

​

​

Table of Contents

PART I — FINANCIAL INFORMATION

Item 1.        Financial Statements.

THE CHEESECAKE FACTORY INCORPORATED

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share data)

​

​	​	​	​	​	​	​
​	​	September 30,		​	December 31,
​		2025			2024
​	​	(Unaudited)		​	​
ASSETS	​	​	​	​	​	​
Current assets:	​	​	​	​	​	​
Cash and cash equivalents	​	$	189,978	​	$	84,176
Accounts and other receivables	​	​	93,167	​	​	112,503
Income taxes receivable	​		18,092	​		17,417
Inventories	​		63,413	​		64,526
Prepaid expenses	​		59,292	​		54,691
Total current assets	​		423,942	​		333,313
Property and equipment, net	​		872,060	​		840,773
Other assets:	​	​	​	​	​	​
Intangible assets, net	​		252,108	​		251,789
Operating lease assets	​		1,467,245	​		1,400,351
Other	​	​	225,999	​	​	215,534
Total other assets	​	​	1,945,352	​	​	1,867,674
Total assets	​	$	3,241,354	​	$	3,041,760
​	​	​	​	​	​	​
LIABILITIES AND STOCKHOLDERS’ EQUITY	​	​	​	​	​	​
Current liabilities:	​	​	​	​	​	​
Accounts payable	​	$	55,546	​	$	62,092
Gift card liabilities	​		189,352	​		226,810
Operating lease liabilities	​	​	165,909	​	​	157,138
Other accrued expenses	​	​	291,881	​	​	265,380
Current portion of long-term debt	​	​	68,715	​	​	—
Total current liabilities	​	​	771,403	​	​	711,420
​	​	​	​	​	​	​
Long-term debt	​		560,441	​		452,062
Operating lease liabilities	​		1,344,035	​		1,299,020
Other noncurrent liabilities	​	​	140,126	​	​	135,803
Total liabilities	​	​	2,816,005	​	​	2,598,305
Commitments and contingencies (Note 7)	​		​	​		​
Stockholders’ equity:	​	​	​	​	​	​
Preferred stock, $.01 par value, 5,000,000 shares authorized; none issued	​	​	—	​	​	—
Common stock, $.01 par value, 250,000,000 shares authorized; 109,502,394 shares issued and 49,819,581 shares outstanding at September 30, 2025 and 108,387,574 shares issued and 51,332,298 shares outstanding at December 31, 2024	​	​	1,095	​	​	1,084
Additional paid-in capital	​		1,001,306	​		956,107
Retained earnings	​		1,397,655	​		1,317,828
Treasury stock inclusive of excise tax, 59,682,813 and 57,055,276 shares at cost at September 30, 2025 and December 31, 2024, respectively	​		(1,973,471)	​		(1,829,953)
Accumulated other comprehensive loss	​		(1,236)	​		(1,611)
Total stockholders’ equity	​		425,349	​		443,455
Total liabilities and stockholders’ equity	​	$	3,241,354	​	$	3,041,760

​

See the accompanying notes to the condensed consolidated financial statements.

1

Table of Contents

THE CHEESECAKE FACTORY INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data)

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Revenues

​

$

907,226

​

$

865,471

​

$

2,790,248

​

$

2,660,736

​

​

​

​

​

​

​

​

​

​

​

​

​

Costs and expenses:

​

​

​

​

​

​

​

​

​

​

​

​

Food and beverage costs

​

197,654

​

195,306

​

605,758

​

600,253

Labor expenses

​

322,774

​

310,939

​

987,368

​

949,151

Other operating costs and expenses

​

255,724

​

239,470

​

757,871

​

712,108

General and administrative expenses

​

58,996

​

56,204

​

177,706

​

170,954

Depreciation and amortization expenses

​

27,419

​

25,299

​

80,361

​

75,015

Impairment of assets and lease termination (income)/expenses

​

​

(104)

​

​

(3,472)

​

​

496

​

​

(1,577)

Acquisition-related contingent consideration, compensation and amortization expenses

​

​

910

​

​

1,020

​

​

2,920

​

​

3,287

Preopening costs

​

6,584

​

7,005

​

23,718

​

19,860

Total costs and expenses

​

869,957

​

831,771

​

2,636,198

​

2,529,051

Income from operations

​

37,269

​

33,700

​

154,050

​

131,685

Interest expense, net

​

(2,247)

​

(2,431)

​

(7,448)

​

(7,970)

Loss on extinguishment of debt

​

​

—

​

​

—

​

​

(15,891)

​

​

—

Other income, net

​

​

459

​

​

566

​

​

1,482

​

​

1,996

Income before income taxes

​

35,481

​

31,835

​

132,193

​

125,711

Income tax provision

​

3,582

​

1,841

​

12,541

​

10,082

Net income

​

$

31,899

​

$

29,994

​

$

119,652

​

$

115,629

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income per share:

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

$

0.68

​

$

0.63

​

$

2.55

​

$

2.42

Diluted (Note 10)

​

$

0.66

​

$

0.61

​

$

2.46

​

$

2.37

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted-average shares outstanding:

​

​

​

​

​

​

​

​

​

​

​

​

Basic

​

46,608

​

47,750

​

46,842

​

47,734

Diluted

​

48,616

​

48,946

​

48,633

​

48,751

​

See the accompanying notes to the condensed consolidated financial statements.

​

2

Table of Contents

THE CHEESECAKE FACTORY INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

Weeks Ended

Weeks Ended

Weeks Ended

Weeks Ended

​

​

September 30, 2025

​

October 1, 2024

​

September 30, 2025

​

October 1, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

31,899

​

$

29,994

​

$

119,652

​

$

115,629

Other comprehensive (loss)/gain:

​

​

​

​

​

​

​

​

Foreign currency translation adjustment

​

(251)

​

177

​

375

​

(200)

Other comprehensive (loss)/gain:

​

(251)

​

177

​

375

​

(200)

Total comprehensive income

​

$

31,648

​

$

30,171

​

$

120,027

​

$

115,429

​

See the accompanying notes to the condensed consolidated financial statements.

​

3

Table of Contents

THE CHEESECAKE FACTORY INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(In thousands, except per share data)

(Unaudited)

For the thirty-nine weeks ended September 30, 2025:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated

​

​

​

​

​

Additional

​

​

​

​

​

Other

​

​

​

​

Common Stock

​

Paid-in

​

Retained

​

Treasury

​

Comprehensive

​

​

​

Shares

Amount

Capital

Earnings

Stock

(Loss)/Income

Total

Balance, December 31, 2024

​

108,388

​

$

1,084

​

$

956,107

​

$

1,317,828

​

$

(1,829,953)

​

$

(1,611)

​

$

443,455

Net income

​

—

​

​

—

​

​

—

​

​

32,941

​

​

—

​

​

—

​

​

32,941

Foreign currency translation adjustment

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

10

​

​

10

Cash dividends declared common stock, net of forfeitures, $0.27 per share

​

—

​

​

—

​

​

—

​

​

(13,081)

​

​

—

​

​

—

​

​

(13,081)

Stock-based compensation

​

574

​

​

6

​

​

7,629

​

​

—

​

​

—

​

​

—

​

​

7,635

Common stock issued under stock-based compensation plans

​

230

​

​

2

​

​

10,801

​

​

—

​

​

—

​

​

—

​

​

10,803

Treasury stock purchases, inclusive of excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

(142,358)

​

​

—

​

​

(142,358)

Balance, April 1, 2025

​

109,192

​

$

1,092

​

$

974,537

​

$

1,337,688

​

$

(1,972,311)

​

$

(1,601)

​

$

339,405

Net income

​

—

​

​

—

​

​

—

​

​

54,812

​

​

—

​

​

—

​

​

54,812

Foreign currency translation adjustment

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

616

​

​

616

Cash dividends declared common stock, net of forfeitures, $0.27 per share

​

—

​

​

—

​

​

—

​

​

(13,338)

​

​

—

​

​

—

​

​

(13,338)

Stock-based compensation

​

(17)

​

​

—

​

​

7,248

​

​

—

​

​

—

​

​

—

​

​

7,248

Common stock issued under stock-based compensation plans

​

274

​

​

2

​

​

12,178

​

​

—

​

​

—

​

​

—

​

​

12,180

Treasury stock purchases, inclusive of excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

25

​

​

—

​

​

25

Balance, July 1, 2025

​

109,449

​

$

1,094

​

$

993,963

​

$

1,379,162

​

$

(1,972,286)

​

$

(985)

​

$

400,948

Net income

​

—

​

​

—

​

​

—

​

​

31,899

​

​

—

​

​

—

​

​

31,899

Foreign currency translation adjustment

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(251)

​

​

(251)

Cash dividends declared common stock, net of forfeitures, $0.27 per share

​

—

​

​

—

​

​

—

​

​

(13,406)

​

​

—

​

​

—

​

​

(13,406)

Stock-based compensation

​

16

​

​

—

​

​

5,719

​

​

—

​

​

—

​

​

—

​

​

5,719

Common stock issued under stock-based compensation plans

​

37

​

​

1

​

​

1,624

​

​

—

​

​

—

​

​

—

​

​

1,625

Treasury stock purchases, inclusive of excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

(1,185)

​

​

—

​

​

(1,185)

Balance, September 30, 2025

​

109,502

​

$

1,095

​

$

1,001,306

​

$

1,397,655

​

$

(1,973,471)

​

$

(1,236)

​

$

425,349

​

4

Table of Contents

For the thirty-nine weeks ended October 1, 2024:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Accumulated

​

​

​

​

​

​

Additional

​

​

​

​

​

​

​

Other

​

​

​

​

​

Common Stock

​

Paid-in

​

Retained

​

Treasury

​

Comprehensive

​

​

​

​

​

Shares

​

Amount

​

Capital

​

Earnings

​

Stock

​

(Loss)/Income

​

Total

Balance, January 2, 2024

​

107,195

​

$

1,072

​

$

913,442

​

$

1,216,239

​

$

(1,811,997)

​

$

(694)

​

$

318,062

Net income

​

—

​

​

—

​

​

—

​

​

33,191

​

​

—

​

​

—

​

​

33,191

Foreign currency translation adjustment

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(253)

​

​

(253)

Cash dividends declared common stock, net of forfeitures, $0.27 per share

​

—

​

​

—

​

​

—

​

​

(13,764)

​

​

—

​

​

—

​

​

(13,764)

Stock-based compensation

​

680

​

​

7

​

​

7,691

​

​

—

​

​

—

​

​

—

​

​

7,698

Treasury stock purchases, inclusive of excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

(12,496)

​

​

—

​

​

(12,496)

Balance, April 2, 2024

​

107,875

​

$

1,079

​

$

921,133

​

$

1,235,666

​

$

(1,824,493)

​

$

(947)

​

$

332,438

Net income

​

—

​

​

—

​

​

—

​

​

52,444

​

​

—

​

​

—

​

​

52,444

Foreign currency translation adjustment

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

(124)

​

​

(124)

Cash dividends declared common stock, net of forfeitures, $0.27 per share

​

—

​

​

—

​

​

—

​

​

(13,771)

​

​

—

​

​

—

​

​

(13,771)

Stock-based compensation

​

42

​

​

0

​

​

6,882

​

​

—

​

​

—

​

​

—

​

​

6,882

Treasury stock purchases, inclusive of excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

(3,889)

​

​

—

​

​

(3,889)

Balance, July 2, 2024

​

107,917

​

$

1,079

​

$

928,015

​

$

1,274,339

​

$

(1,828,382)

​

$

(1,071)

​

$

373,980

Net income

​

—

​

​

—

​

​

—

​

​

29,994

​

​

—

​

​

—

​

​

29,994

Foreign currency translation adjustment

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

177

​

​

177

Cash dividends declared common stock, net of forfeitures, $0.27 per share

​

—

​

​

—

​

​

—

​

​

(13,771)

​

​

—

​

​

—

​

​

(13,771)

Stock-based compensation

​

66

​

​

1

​

​

7,078

​

​

—

​

​

—

​

​

—

​

​

7,079

Treasury stock purchases, inclusive of excise tax

​

—

​

​

—

​

​

—

​

​

—

​

​

(1,080)

​

​

—

​

​

(1,080)

Balance, October 1, 2024

​

107,983

​

$

1,080

​

$

935,093

​

$

1,290,562

​

$

(1,829,462)

​

$

(894)

​

$

396,379

​

See the accompanying notes to the condensed consolidated financial statements.

​

​

5

Table of Contents

THE CHEESECAKE FACTORY INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

​

​	​	​	​	​	​	​
​	​	Thirty-Nine		​	Thirty-Nine
​	​	Weeks Ended		​	Weeks Ended
​		September 30, 2025			October 1, 2024
Cash flows from operating activities:	​	​	​	​	​	​
Net income	​	$	119,652	​	$	115,629
Adjustments to reconcile net income to cash provided by operating activities:	​	​	​	​	​	​
Depreciation and amortization expenses	​	​	80,361	​	​	75,015
Impairment of assets and lease termination (income)/expenses	​		(17)	​		(2,380)
Loss on debt extinguishment	​	​	15,891	​	​	—
Deferred income taxes	​		5,401	​		3,907
Stock-based compensation	​	​	20,442	​	​	21,496
Payment of deferred consideration and compensation in excess of acquisition-date fair value	​	​	(8,714)	​	​	(6,506)
Changes in assets and liabilities:	​	​	​	​	​	​
Accounts and other receivables	​	​	20,694	​	​	31,465
Income taxes receivable/payable	​		(675)	​		(8,310)
Inventories	​		1,116	​		(12,159)
Prepaid expenses	​		(4,612)	​		1,853
Operating lease assets/liabilities	​		(13,076)	​		(28,310)
Other assets	​	​	(15,492)	​	​	(14,661)
Accounts payable	​		(4,703)	​		2,379
Gift card liabilities	​		(37,462)	​		(38,655)
Other accrued expenses	​	​	47,568	​	​	33,561
Cash provided by operating activities	​		226,374	​		174,324
Cash flows from investing activities:	​	​	​	​	​	​
Additions to property and equipment	​		(121,048)	​		(120,512)
Additions to intangible assets	​		(906)	​		(838)
Other	​	​	—	​	​	321
Cash used in investing activities	​		(121,954)	​		(121,029)
Cash flows from financing activities:	​	​	​	​	​	​
Repayments on credit facility	​	​	(110,000)	​	​	—
Proceeds from long-term convertible debt	​	​	575,000	​	​	—
Repayment on long-term convertible debt, including premium on extinguishment	​	​	(289,800)	​	​	—
Issuance costs associated with long-term debt	​	​	(16,503)	​	​	—
Proceeds from exercise of stock options	​	​	24,608	​	​	—
Common stock dividends paid	​		(39,410)	​		(39,804)
Treasury stock purchases, inclusive of excise tax	​		(142,722)	​		(17,465)
Cash provided by/(used in) financing activities	​		1,173	​		(57,269)
Foreign currency translation adjustment	​		209	​		(101)
Net change in cash and cash equivalents	​	​	105,802	​	​	(4,075)
Cash and cash equivalents at beginning of period	​		84,176	​		56,290
Cash and cash equivalents at end of period	​	$	189,978	​	$	52,215
​	​	​	​	​	​	​
Supplemental disclosures:	​	​	​	​	​	​
Interest paid	​	$	8,382	​	$	9,936
Income taxes paid	​	$	7,672	​	$	15,975
Construction payable	​	$	15,920	​	$	13,952

​

See the accompanying notes to the condensed consolidated financial statements.

​

​

6

Table of Contents

THE CHEESECAKE FACTORY INCORPORATED

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.   Significant Accounting Policies

Basis of Presentation

The accompanying condensed consolidated financial statements include the accounts of The Cheesecake Factory Incorporated and its wholly owned subsidiaries (referred to herein collectively as the “Company,” “we,” “us” and “our”) and are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). All intercompany accounts and transactions for the periods presented have been eliminated in consolidation. The unaudited financial statements presented herein include all material adjustments (consisting of normal recurring adjustments) which are, in the opinion of management, necessary for the fair statement of the financial condition, results of operations and cash flows for the period. However, these results are not necessarily indicative of results that may be achieved for any other interim period or for the full fiscal year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been omitted pursuant to the rules of the Securities and Exchange Commission (“SEC”). The accompanying condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (“Annual Report”) filed with the SEC on February 24, 2025.

We utilize a 52/53-week fiscal year ending on the Tuesday closest to December 31 for financial reporting purposes. Fiscal year 2025 consists of 52 weeks and will end on December 30, 2025. Fiscal year 2024 ended on December 31, 2024 and was also a 52-week year.

Beginning with our Form 10-Q for the first quarter of fiscal year 2025, we separately disclosed interest expense, net and other income, net on the condensed consolidated statement of income. Corresponding prior year balances were reclassified to conform to the current year presentation.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions for the reporting periods covered by the financial statements. These estimates and assumptions affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosure of contingent liabilities. Actual results could differ from these estimates.

Geopolitical and Other Macroeconomic Impacts to our Operating Environment

In recent years, our operating results were impacted by geopolitical and macroeconomic events, causing supply chain challenges and significantly increased commodity and wage inflation. Our commodity and wage inflationary environment began returning to more historical levels in fiscal 2024.

The impact of ongoing geopolitical and macroeconomic events could lead to further wage inflation, product and services cost inflation, disruptions in the supply chain, staffing challenges, shifts in consumer behavior, and delays in new restaurant openings. Adverse weather conditions and natural disasters may further exacerbate a number of these factors. For more information regarding the risks to our business relating to the geopolitical and macroeconomic events, see Part II, Item 1A of this report “Risk Factors,” and “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

Recent Accounting Pronouncements and Tax Legislation

In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which updates income tax disclosures related to the rate reconciliation and requires disclosure of income taxes paid by jurisdiction. The update also provides further disclosure comparability. The amendment is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The amendment should be applied prospectively; however, retrospective application is permitted. We will adopt the ASU in our annual report on Form 10 - K for the fiscal year ending December 30, 2025, using a prospective transition method. Management is currently evaluating this ASU to determine its impact on our disclosures.

7

Table of Contents

In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40), which requires more detailed disclosures of certain categories of expenses such as inventory purchases, employee compensation and depreciation that are components of existing expense captions presented on the face of the income statement. The amendment is effective for fiscal years beginning after December 15, 2026, with early adoption permitted. The amendment should be applied prospectively, however, retrospective application is permitted. Management is currently evaluating this ASU to determine its impact on our disclosures.

In November 2024, the FASB issued ASU 2024-04, Debt - Debt with Conversion and Other Options (Topic 470): Induced Conversions of Convertible Debt Instruments, which clarifies the requirements for determining whether certain settlements of convertible debt instruments should be accounted for as an induced conversion. The ASU also clarifies that the induced conversion guidance applies to a convertible debt instrument that is not currently convertible as long as it had a substantive conversion feature as of both its issuance date and the date the inducement offer is accepted. The amendment is effective for fiscal years beginning after December 15, 2025, with early adoption permitted. The amendment should be applied prospectively, however, retrospective application is permitted. Management is currently evaluating this ASU to determine its impact on our consolidated financial statements.

On July 4, 2025, the U.S. enacted H.R. 1 (a bill “To provide for reconciliation pursuant to Title II of H. Con. Res. 14”). The legislation includes several provisions that may impact the timing and magnitude of certain tax deductions and provides for the permanent extension of several business tax benefits originally introduced under the 2017 Tax Cuts and Jobs Act. The enactment of H.R. 1 did not have a material impact on the condensed consolidated financial statements.

In July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets, which provides a practical expedient permitting an entity to assume that conditions at the balance sheet date remain unchanged over the life of the asset when estimating expected credit losses for current accounts receivable and current contract assets. This ASU is effective for annual reporting periods beginning after December 15, 2025, and for interim periods within those annual reporting periods, with early adoption permitted. The amendments in the ASU should be applied prospectively. Management is currently evaluating this ASU to determine its impact on our consolidated financial statements.

In September 2025, the FASB issued ASU 2025-06, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software, which amends certain aspects of the accounting and disclosure for internal-use software costs. The ASU removes all references to prescriptive and sequential software development stages. The ASU requires entities to begin capitalizing software costs when management authorizes and commits to funding the software project, and it is probable that the project will be completed and the software will be used for its intended purpose. The amendments in this ASU are effective for fiscal years beginning after December 15, 2027. Early adoption is permitted. The amendments can be applied prospectively, retrospectively, or via a modified prospective transition method. Management is currently evaluating this ASU to determine its impact on our consolidated financial statements.

​

2.   Fair Value Measurements

Fair value measurements are estimated based on valuation techniques and inputs categorized as follows:

● Level 1: Quoted prices in active markets for identical assets or liabilities

● Level 2: Observable inputs other than quoted prices in active markets for identical assets and liabilities

● Level 3: Unobservable inputs in which little or no market activity exists, therefore requiring us to develop our own assumptions

8

Table of Contents

The following tables present the components and classification of our assets and liabilities that are measured at fair value on a recurring basis (in thousands):

​

​	​	​	​	​	​	​	​	​	​
​		September 30, 2025
​		Level 1			Level 2			Level 3
Assets/(Liabilities)	​	​	​	​	​	​	​		​
Non-qualified deferred compensation assets	​	$	123,544	​	$	—	​	$	—
Non-qualified deferred compensation liabilities	​	​	(123,332)	​	​	—	​	​	—
Acquisition-related contingent consideration and compensation liabilities	​	​	—	​	​	—	​	​	(13,414)

​

​	​	​	​	​	​	​	​	​	​
​		December 31, 2024
​		Level 1			Level 2			Level 3
Assets/(Liabilities)	​	​	​	​	​	​	​	​	​
Non-qualified deferred compensation assets	​	$	108,093	​	$	—	​	$	—
Non-qualified deferred compensation liabilities	​	​	(108,166)	​	​	—	​	​	—
Acquisition-related contingent consideration and compensation liabilities	​	​	—	​	​	—	​	​	(20,155)

​

The following table presents a reconciliation of the beginning and ending amounts of the fair value of the acquisition-related contingent consideration and compensation liabilities categorized as Level 3 (in thousands):

​

​	​	​	​	​	​	​
​		Thirty-Nine			Thirty-Nine
​	​	Weeks Ended		​	Weeks Ended
​		September 30, 2025			October 1, 2024
​	​	​	​	​	​	​
Beginning balance	​	$	20,155	​	$	25,495
Payment	​	​	(8,714)	​	​	(6,506)
Change in fair value	​		1,973	​		2,340
Ending balance	​	$	13,414	​	$	21,329

​

The fair value of the acquisition-related contingent consideration and compensation liabilities was determined utilizing a Monte Carlo model based on estimated future revenues, margins and volatility factors, among other variables and estimates and has no minimum or maximum payment. The undiscounted range of outcomes per the Monte Carlo model utilized to determine the fair value of the acquisition-related contingent consideration and compensation liabilities on September 30, 2025 was $0.0 million to $142.4 million. Results could change materially if different estimates and assumptions were used. During the first nine months of fiscal 2025 and 2024, we made payments of $8.7 million and $6.5 million, respectively, per the Fox Restaurant Concept LLC (“FRC”) acquisition agreement.

The fair values of our cash and cash equivalents, accounts and other receivables, income taxes receivable, prepaid expenses, accounts payable, income taxes payable and other accrued liabilities approximate their carrying amounts due to their short duration. The fair value of our Revolver Facility (as defined below) approximates carrying value due to the variable interest rate.

As of September 30, 2025, we had $69.0 million aggregate principal amount of convertible senior notes due 2026 (“2026 Notes”) outstanding. The estimated fair value of the 2026 Notes based on a market approach as of September 30, 2025 was approximately $67.9 million and was determined based on the estimated or actual bids and offers of the 2026 Notes in an over-the-counter market on the last business day of the reporting period. The decrease in the fair value of the 2026 Notes was primarily due to a decrease in our stock price from the date of the issuance of the 2026 Notes. As of September 30, 2025, we had $575.0 million aggregate principal amount of convertible senior notes due 2030 (“2030 Notes”) outstanding. The estimated fair value of the 2030 Notes based on a market approach as of September 30, 2025 was approximately $587.1 million and was determined based on the estimated or actual bids and offers of the 2030 Notes in an over-the-counter market on the last business day of the reporting period. The increase in the fair value of the 2030 Notes was primarily due to an increase in our stock price from the date of the issuance of the 2030 Notes. See Note 5 for further discussion of the 2026 Notes and 2030 Notes.

​

9

Table of Contents

3.   Inventories

Inventories consisted of (in thousands):

​

​	​	​	​	​	​	​
​		September 30, 2025			December 31, 2024
Restaurant food and supplies	​	$	34,303	​	$	35,141
Bakery finished goods and work in progress	​		19,459	​		20,210
Bakery raw materials and supplies	​		9,651	​		9,175
Total	​	$	63,413	​	$	64,526

​

​

4.   Gift Cards

The following tables present information related to gift cards (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

Gift card liabilities:

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

$

196,293

$

192,344

​

$

226,810

$

222,915

Activations

​

​

21,042

​

​

18,337

​

​

71,186

​

​

66,978

Redemptions and breakage

​

​

(27,983)

​

​

(26,423)

​

​

(108,644)

​

​

(105,635)

Ending balance

$

189,352

$

184,258

​

$

189,352

$

184,258

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

Gift card contract assets:

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

$

16,289

$

16,900

​

$

18,447

$

19,111

Deferrals

​

​

2,472

​

​

2,119

​

​

7,673

​

​

7,678

Amortization

​

​

(3,659)

​

​

(3,814)

​

​

(11,018)

​

​

(11,584)

Ending balance

$

15,102

$

15,205

​

$

15,102

$

15,205

​

​

5.   Debt

Revolving Credit Facility

On October 6, 2022, we entered into a Fourth Amended and Restated Loan Agreement (the “Loan Agreement” and the revolving credit facility provided thereunder, the “Revolver Facility”). The Revolver Facility, which terminates on October 6, 2027, provides us with revolving loan commitments that total $400 million, of which $50 million may be used for issuances of letters of credit. The Revolver Facility contains a commitment increase feature that, subject to certain conditions precedent, could provide for an additional $200 million in revolving loan commitments. Our obligations under the Revolver Facility are unsecured. Certain of our material subsidiaries have guaranteed our obligations under the Revolver Facility.

As of December 31, 2024, we had net availability for borrowings of $256.5 million, based on a $110.0 million outstanding debt balance and $33.5 million in standby letters of credit under the Revolver Facility. In the first quarter of fiscal 2025 we repaid $110.0 million on the Revolver Facility. As of September 30, 2025, we had net availability for borrowings of $366.5 million, based on no outstanding debt balance and $33.5 million in standby letters of credit under the Revolver Facility.

Under the Revolver Facility, we are subject to the following financial covenants as of the last day of each fiscal quarter: (i) a maximum ratio of net adjusted debt to EBITDAR (the “ Net Adjusted Leverage Ratio”) of 4.25 and (ii) a minimum ratio of EBITDAR to interest and rent expense (“EBITDAR Ratio”) of 1.90. The Net Adjusted Leverage Ratio includes a rental expense multiplier of six. As of September 30, 2025, we were in compliance with all the foregoing covenants in effect at that date.

10

Table of Contents

Borrowings under the Loan Agreement bear interest, at the Company’s election, at a rate equal to either: (i) the sum of (A) adjusted term SOFR (as defined in the Loan Agreement, the “Term SOFR Rate”) plus (B) a rate variable based on the Net Adjusted Leverage Ratio, ranging from 1.00% to 1.75%, or (ii) the sum of (A) the highest of (x) the rate of interest last quoted by The Wall Street Journal as the prime rate in effect in the United States, (y) the greater of the rate calculated by the Federal Reserve Bank of New York as the federal funds effective rate or the rate that is published by the Federal Reserve Bank of New York as the overnight bank funding rate, in either case, plus 0.50%, and (z) the one-month Term SOFR Rate plus 1.00%, plus (B) a rate variable based on the Net Adjusted Leverage Ratio, ranging from 0.00% to 0.75%. The Company will also pay a fee variable based on the Net Adjusted Leverage Ratio, ranging from 0.125% to 0.25%, on the daily amount of unused commitments under the Loan Agreement. Letters of credit bear fees that are equivalent to the interest rate margin that is applicable to revolving loans that bear interest at the Term SOFR Rate plus other customary fees charged by the issuing bank. We paid certain customary loan origination fees in conjunction with the Loan Agreement.

We are also subject to customary events of default that, if triggered, could result in acceleration of the maturity of the Revolver Facility. Subject to certain exceptions, the Revolver Facility also limits distributions with respect to our equity interests, such as cash dividends and share repurchases, based on a defined ratio, and sets forth negative covenants that restrict indebtedness, liens, investments, sales of assets, fundamental changes and other matters.

2030 Convertible Senior Notes

On February 28, 2025, we issued $575.0 million aggregate principal amount of convertible senior notes (“2030 Notes”). The net proceeds from the sale of the 2030 Notes were approximately $558.5 million after deducting issuance costs of $16.5 million.

The 2030 Notes are senior, unsecured obligations and are (i) equal in right of payment with our existing and future senior, unsecured indebtedness; (ii) senior in right of payment to the Company’s existing and future indebtedness that is expressly subordinated to the 2030 Notes; (iii) effectively subordinated to our existing and future secured indebtedness, to the extent of the value of the collateral securing that indebtedness; and (iv) structurally subordinated to all existing and future indebtedness and other liabilities, including trade payables, and (to the extent we are not a holder thereof) preferred equity, if any, of our subsidiaries. The 2030 Notes were issued pursuant to, and are governed by, an indenture (the “2030 Indenture”), dated as of February 28, 2025, between us and U.S. Bank Trust Company, National Association, as trustee (the “2030 Note Trustee”).

The 2030 Notes accrue interest at a rate of 2.00% per annum, payable semi-annually in arrears on March 15 and September 15 of each year, beginning on September 15, 2025. The 2030 Notes will mature on March 15, 2030, unless earlier repurchased, redeemed or converted. Before November 15, 2029, noteholders will have the right to convert their 2030 Notes only upon the occurrence of certain events, including but not limited to, the Company’s common stock trading above 130% of the conversion price for a specific period, the 2030 Notes per $1,000 in principal amount trading below 98% of the product of the trading price of the Company’s common stock and the conversion rate for a specific period, and certain fundamental changes to corporate structure. From and after November 15, 2029, noteholders may convert their 2030 Notes at any time at their election until the close of business on the second scheduled trading day immediately before the maturity date. We will have the right to elect to settle conversions either entirely in cash or in a combination of cash and shares of our common stock. The kind and amount of consideration due upon conversion will be determined based on the conversion value of the 2030 Notes, measured proportionately for each trading day in an “Observation Period” (as defined in the 2030 Indenture) consisting of 35 trading days, and settled following the completion of that Observation Period. The consideration due in respect of each trading day in the Observation Period will consist of cash, up to at least the proportional amount of the principal amount being converted, and any excess of the proportional conversion value for that trading day that will not be settled in cash will be settled in shares of our common stock. The initial conversion rate is 14.1377 shares of our common stock per $1,000 principal amount of 2030 Notes, which represents an initial conversion price of approximately $70.73 per share of our common stock. The conversion rate and conversion price will be subject to customary adjustments upon the occurrence of certain events, but will not be adjusted for regular quarterly dividends that do not exceed the dividend threshold (initially equal to $0.27 per share of common stock as defined in the 2030 Indenture). In addition, if certain corporate events that constitute a “Make-Whole Fundamental Change” (as defined in the 2030 Indenture) occur, then the conversion rate will, in certain circumstances, be increased for a specified period of time. As of September 30, 2025, the conversion rate for the 2030 Notes was 14.1377 shares of common stock per $1,000 principal amount of the 2030 Notes, which represents a conversion price of approximately $70.73 per share of common stock.

The 2030 Notes are redeemable, in whole or in part (subject to certain limitations described below), at our option at any time, and from time to time, on or after March 20, 2028 and on or before the 35th scheduled trading day immediately before the maturity

11

Table of Contents

date, but only if (i) the notes are “Freely Tradable” (as defined in the 2030 Indenture), and all accrued and unpaid additional interest, if any, has been paid in full, as of the date we send the related redemption notice; and (ii) the last reported sale price per share of our common stock exceeds 130% of the conversion price on (1) each of at least 20 trading days, whether or not consecutive, during the 30 consecutive trading days ending on, and including, the trading day immediately before the date we send such redemption notice; and (2) the trading day immediately before the date we send such redemption notice. However, we may not redeem less than all of the outstanding 2030 Notes unless at least $150.0 million aggregate principal amount of 2030 Notes are outstanding and not called for redemption as of the time we send the related redemption notice. The redemption price will be a cash amount equal to the principal amount of the 2030 Notes to be redeemed, plus accrued and unpaid interest, if any, to, but excluding, the redemption date. In addition, calling any 2030 Note for redemption will constitute a Make-Whole Fundamental Change with respect to that 2030 Note, in which case the conversion rate applicable to the conversion of that 2030 Note will be increased in certain circumstances if it is converted after it is called for redemption.

If certain corporate events that constitute a “Fundamental Change” (as defined in the 2030 Indenture) occur, then, subject to a limited exception for certain cash mergers, noteholders may require us to repurchase their 2030 Notes at a cash repurchase price equal to the principal amount of the 2030 Notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the fundamental change repurchase date. The definition of Fundamental Change includes certain business combination transactions involving us and certain de-listing events with respect to our common stock.

The 2030 Notes have customary provisions relating to the occurrence of “Events of Default” (as defined in the 2030 Indenture), which include the following: (i) certain payment defaults on the 2030 Notes (which, in the case of a default in the payment of interest on the 2030 Notes, will be subject to a 30-day cure period); (ii) our failure to send certain notices under the 2030 Indenture within specified periods of time; (iii) our failure to comply with certain covenants in the 2030 Indenture relating to our ability to consolidate with or merge with or into, or sell, lease or otherwise transfer, in one transaction or a series of transactions, all or substantially all of our assets and our subsidiaries, taken as a whole, to another person; (iv) a default by us in our other obligations or agreements under the 2030 Indenture or the 2030 Notes if such default is not cured or waived within 60 days after notice is given in accordance with the 2030 Indenture; (v) certain defaults by us or any of our significant subsidiaries with respect to indebtedness for borrowed money of at least $20.0 million; (vi) the rendering of certain judgments against us or any of our significant subsidiaries for the payment of at least $50.0 million, where such judgments are not discharged or stayed within 60 days after the date on which the right to appeal has expired or on which all rights to appeal have been extinguished; and (vii) certain events of bankruptcy, insolvency and reorganization involving us or our significant subsidiaries.

If an Event of Default involving bankruptcy, insolvency or reorganization events with respect to us (and not solely with respect to our significant subsidiary) occurs, then the principal amount of, and all accrued and unpaid interest on, all of the 2030 Notes then outstanding will immediately become due and payable without any further action or notice by any person. If any other Event of Default occurs and is continuing, then, the 2030 Note Trustee, by notice to us, or noteholders of at least 25% of the aggregate principal amount of 2030 Notes then outstanding, by notice to us and the 2030 Note Trustee, may declare the principal amount of, and all accrued and unpaid interest on, all of the 2030 Notes then outstanding to become due and payable immediately. However, notwithstanding the foregoing, we may elect, at our option, that the sole remedy for an Event of Default relating to certain failures by us to comply with certain reporting covenants in the 2030 Indenture consists exclusively of the right of the noteholders to receive special interest on the 2030 Notes for up to 180 days at a specified rate per annum not exceeding 0.50% on the principal amount of the 2030 Notes.

As of September 30, 2025, the 2030 Notes had a gross principal balance of $575.0 million and a balance of $560.4 million, net of unamortized issuance costs of $14.6 million. The net carrying value of the 2030 Notes is included in long-term debt within total liabilities on the condensed consolidated balance sheet. Total amortization expense was $0.8 million and $1.9 million during the thirteen and thirty-nine weeks ended September 30, 2025. The effective interest rate for the 2030 Notes was 2.57% as of September 30, 2025.

2026 Convertible Senior Notes

On June 15, 2021, we issued $345.0 million aggregate principal amount of convertible senior notes (“2026 Notes”). The net proceeds from the sale of the 2026 Notes were approximately $334.9 million after deducting issuance costs of $10.1 million. On February 28, 2025, we used part of the net proceeds from the issuance of the 2030 Notes to repurchase approximately $276.0 million aggregate principal amount of the 2026 Notes in a privately-negotiated transaction for aggregate consideration of $289.8 million (the “2026 Note Repurchase Transaction”). The 2026 Note Repurchase Transaction was accounted for as a debt extinguishment. The 2026

12

Table of Contents

Note Repurchase Transactions resulted in a $15.9 million loss on early debt extinguishment in the first quarter of fiscal 2025, of which $2.1 million consisted of unamortized issuance costs.

The 2026 Notes are senior, unsecured obligations and are (i) equal in right of payment with our existing and future senior, unsecured indebtedness; (ii) senior in right of payment to our existing and future indebtedness that is expressly subordinated to the 2026 Notes; (iii) effectively subordinated to our existing and future secured indebtedness, to the extent of the value of the collateral securing that indebtedness; and (iv) structurally subordinated to all existing and future indebtedness and other liabilities, including trade payables, and (to the extent we are not a holder thereof) preferred equity, if any, of our subsidiaries. The 2026 Notes were issued pursuant to, and are governed by, an indenture (the “Base Indenture”) between us and a trustee (“2026 Note Trustee”), dated as of June 15, 2021, as supplemented by a first supplemental indenture (the “Supplemental Indenture,” and the Base Indenture, as supplemented by the Supplemental Indenture, the “2026 Indenture”), dated as of June 15, 2021, between the Company and the 2026 Note Trustee.

The 2026 Notes accrue interest at a rate of 0.375% per annum, payable semi-annually in arrears on June 15 and December 15 of each year, beginning on December 15, 2021. The 2026 Notes will mature on June 15, 2026, unless earlier repurchased, redeemed or converted. Before February 17, 2026, noteholders will have the right to convert their 2026 Notes only upon the occurrence of certain events. From and after February 17, 2026, noteholders may convert their 2026 Notes at any time at their election until the close of business on the second scheduled trading day immediately before the maturity date. We will have the right to elect to settle conversions either entirely in cash or in a combination of cash and shares of our common stock. However, upon conversion of any 2026 Notes, the conversion value, which will be determined over an “Observation Period” (as defined in the 2026 Indenture) consisting of 30 trading days, will be paid in cash up to at least the principal amount of the Notes being converted. The initial conversion rate is 12.7551 shares of common stock per $1,000 principal amount of Notes, which represents an initial conversion price of approximately $78.40 per share of common stock. The conversion rate and conversion price will be subject to customary adjustments upon the occurrence of certain events. In addition, if certain corporate events that constitute a “Make-Whole Fundamental Change” (as defined in the 2026 Indenture) occur, then the conversion rate will, in certain circumstances, be increased for a specified period of time. As of September 30, 2025, the conversion rate for the 2026 Notes was 14.0812 shares of common stock per $1,000 principal amount of the 2026 Notes, which represents a conversion price of approximately $71.02 per share of common stock. In connection with the cash dividend that was declared by our Board of Directors (“Board”) on October 22, 2025, on November 11, 2025 we will adjust the conversion rate (which is expected to increase) and the conversion price (which is expected to decrease) of the 2026 Notes in accordance with the terms.

The 2026 Notes are redeemable, in whole or in part (subject to certain limitations described below), at our option at any time, and from time to time, on or after June 20, 2024 and on or before the 30th scheduled trading day immediately before the maturity date, at a cash redemption price equal to the principal amount of the Notes to be redeemed, plus accrued and unpaid interest, if any, to, but excluding, the redemption date, but only if the last reported sale price per share of our common stock exceeds 130% of the conversion price on (i) each of at least 20 trading days, whether or not consecutive, during the 30 consecutive trading days ending on, and including, the trading day immediately before the date we send the related redemption notice; and (ii) the trading day immediately before the date we send such notice. However, we may not redeem less than all of the outstanding Notes unless at least $150.0 million aggregate principal amount of Notes are outstanding and not called for redemption as of the time we send the related redemption notice. In addition, calling any Note for redemption will constitute a Make-Whole Fundamental Change with respect to that 2026 Note, in which case the conversion rate applicable to the conversion of that 2026 Note will be increased in certain circumstances if it is converted after it is called for redemption.

If certain corporate events that constitute a “Fundamental Change” (as defined in the 2026 Indenture) occur, then, subject to a limited exception for certain cash mergers, noteholders may require us to repurchase their 2026 Notes at a cash repurchase price equal to the principal amount of the 2026 Notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the fundamental change repurchase date. The definition of Fundamental Change includes certain business combination transactions involving us and certain de-listing events with respect to our common stock.

The 2026 Notes have customary provisions relating to the occurrence of “Events of Default” (as defined in the 2026 Indenture), which include the following: (i) certain payment defaults on the 2026 Notes (which, in the case of a default in the payment of interest on the 2026 Notes, will be subject to a 30-day cure period); (ii) our failure to send certain notices under the 2026 Indenture within specified periods of time; (iii) our failure to comply with certain covenants in the Indenture relating to our ability to consolidate with or merge with or into, or sell, lease or otherwise transfer, in one transaction or a series of transactions, all or substantially all of our assets and our subsidiaries, taken as a whole, to another person; (iv) a default by us in our other obligations or agreements under

13

Table of Contents

the 2026 Indenture or the 2026 Notes if such default is not cured or waived within 60 days after notice is given in accordance with the 2026 Indenture; (v) certain defaults by us or any of our significant subsidiaries with respect to indebtedness for borrowed money of at least $20,000,000; (vi) the rendering of certain judgments against us or any of our significant subsidiaries for the payment of at least $25,000,000, where such judgments are not discharged or stayed within 60 days after the date on which the right to appeal has expired or on which all rights to appeal have been extinguished; and (vii) certain events of bankruptcy, insolvency and reorganization involving us or any of our significant subsidiaries.

If an Event of Default involving bankruptcy, insolvency or reorganization events with respect to us (and not solely with respect to a significant subsidiary of ours) occurs, then the principal amount of, and all accrued and unpaid interest on, all of the 2026 Notes then outstanding will immediately become due and payable without any further action or notice by any person. If any other Event of Default occurs and is continuing, then, the 2026 Note Trustee, by notice to us, or noteholders of at least 25% of the aggregate principal amount of 2026 Notes then outstanding, by notice to us and the 2026 Note Trustee, may declare the principal amount of, and all accrued and unpaid interest on, all of the 2026 Notes then outstanding to become due and payable immediately. However, notwithstanding the foregoing, we may elect, at our option, that the sole remedy for an Event of Default relating to certain failures by us to comply with certain reporting covenants in the 2026 Note Indenture consists exclusively of the right of the noteholders to receive special interest on the Notes for up to 180 days at a specified rate per annum not exceeding 0.50% on the principal amount of the Notes.

As of September 30, 2025, the 2026 Notes had a gross principal balance of $69.0 million and a balance of $68.7 million, net of unamortized issuance costs of $0.3 million. The net carrying value of the 2026 Notes is included in current portion of long-term debt within total current liabilities on the condensed consolidated balance sheet. Total amortization expense was $0.1 million and $0.6 million during the thirteen and thirty-nine weeks ended September 30, 2025, respectively. Total amortization expense was $0.5 million and $1.5 million during the thirteen and thirty-nine weeks ended October 1, 2024, respectively. The effective interest rate for the 2026 Notes was 0.96% as of September 30, 2025.

​

6.   Leases

Components of lease expense were as follows (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

Operating

​

$

42,646

​

$

38,809

​

$

125,628

​

$

114,358

Variable

​

​

22,327

​

​

21,598

​

​

69,262

​

​

67,500

Short-term

​

​

37

​

​

38

​

​

118

​

​

119

Total

​

$

65,010

​

$

60,445

​

$

195,008

​

$

181,977

​

Supplemental information related to leases (in thousands):

​

​	​	​	​	​	​	​
​	​	Thirty-Nine		​	Thirty-Nine
​	​	Weeks Ended		​	Weeks Ended
​		September 30, 2025			October 1, 2024
Cash paid for amounts included in the measurement of lease liabilities:	​	​	​	​	​	​
Operating cash flows for operating leases	​	$	123,540	​	$	114,656
Right-of-use assets obtained in exchange for new operating lease liabilities	​	​	100,047	​	​	105,301

​

​

7.   Commitments and Contingencies

On June 7, 2024, the Internal Revenue Service (“IRS”) issued its examination report for tax years 2015 through 2020 in which it proposed to disallow a portion of our depreciation deductions and domestic production activity deductions and to assess penalties. On August 12, 2024, we submitted protest memoranda indicating our disagreement with a majority of the findings in the examination report, and our case is now under the jurisdiction of the Appeals Division (“Appeals”). An Appeals conference was held during the third quarter of fiscal 2025. Based on the current status of this matter, we have reserved an immaterial amount.

In addition, within the ordinary course of our business, we are subject to private lawsuits, government audits and investigations, administrative proceedings and other claims. These matters often involve claims from customers, staff members and

14

Table of Contents

others related to operational and employment issues common to the food service industry. A number of these claims may exist at any given time, and some of the claims may be pled as class actions. From time to time, we are also involved in lawsuits with respect to infringements of, or challenges to, our registered trademarks and other intellectual property, both domestically and abroad. We could be affected by adverse publicity and litigation costs resulting from such allegations, regardless of whether they are valid or whether we are legally determined to be liable.

At this time, we believe that the amount of reasonably possible losses resulting from final disposition of any pending lawsuits, audits, investigations, proceedings and claims will not have a material adverse effect individually or in the aggregate on our financial position, results of operations or liquidity. It is possible, however, that our future results of operations for a particular quarter or fiscal year could be impacted by changes in circumstances relating to lawsuits, audits, proceedings or claims. Legal costs related to such claims are expensed as incurred.

​

8.   Stockholders’ Equity

Common Stock – Dividends and Share Repurchases

On July 23, 2025, our Board declared a quarterly cash dividend of $0.27 per share which was paid on August 26, 2025 to the stockholders of record of each share of our common stock at the close of business on August 12, 2025. Future decisions to pay or to increase or decrease dividends are at the discretion of the Board and will be dependent on our operating performance, financial condition, capital expenditure requirements, limitations on cash distributions pursuant to the terms and conditions of the Loan Agreement and applicable law, and such other factors that the Board considers relevant. (See Notes 5 and 12 for further discussion of our debt and dividends declared subsequent to September 30, 2025, respectively.)

Under authorization by our Board to repurchase up to 61.0 million shares of our common stock, we have cumulatively repurchased 59.7 million shares at a total cost of $1,972.4 million, excluding excise tax, through September 30, 2025, with 18,897 shares and 2.6 million shares repurchased at a cost of $1.2 million and $142.7 million, excluding excise tax, during the thirteen and thirty-nine weeks ended September 30, 2025, respectively, inclusive of the 2.4 million shares of our common stock repurchased concurrently with the 2030 Notes issuance in privately negotiated transactions on February 28, 2025. Our objectives with regard to share repurchases have been to offset the dilution to our shares outstanding that result from equity compensation grants and to supplement our earnings per share growth.

Our share repurchase program does not have an expiration date, does not require us to purchase a specific number of shares and may be modified, suspended or terminated at any time. Share repurchases may be made from time to time in open market purchases, privately-negotiated transactions, accelerated share repurchase programs, issuer self-tender offers or otherwise. Future decisions to repurchase shares are at the discretion of the Board and are based on several factors, including current and forecasted operating cash flows, capital needs associated with new restaurant development and maintenance of existing locations, dividend payments, debt levels and cost of borrowing, obligations associated with the FRC acquisition agreement, our share price and current market conditions. The timing and number of shares repurchased are also subject to legal constraints and covenants under the Loan Agreement that limit share repurchases based on a defined ratio. (See Note 5 for further discussion of our debt.)

​

15

Table of Contents

9.   Stock-Based Compensation

We maintain stock-based incentive plans under which incentive stock options, non-qualified stock options, stock appreciation rights, restricted shares and restricted share units may be granted to staff members, consultants and non-employee directors.

On March 26, 2025, our Board approved an amendment to our The Cheesecake Factory Incorporated Stock Incentive Plan (the “Plan”) to increase the number of shares of common stock authorized for issuance under the Plan by 6.0 million shares to 13.15 million shares from 7.15 million shares (the “Plan Amendment”). This Plan Amendment was approved by our stockholders at our 2025 annual meeting held on May 22, 2025.

The following table presents information related to stock-based compensation, net of forfeitures (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Labor expenses

​

$

1,975

​

$

2,829

​

$

6,954

​

$

7,890

Other operating costs and expenses

​

​

68

​

​

97

​

​

268

​

​

253

General and administrative expenses

​

​

3,629

​

​

4,095

​

​

13,220

​

​

13,353

Total stock-based compensation

​

​

5,672

​

​

7,021

​

​

20,442

​

​

21,496

Income tax benefit

​

​

1,389

​

​

1,755

​

​

5,018

​

​

5,369

Total stock-based compensation, net of taxes

​

$

4,283

​

$

5,266

​

$

15,424

​

$

16,127

​

​

​

​

​

​

​

​

​

​

​

​

​

Capitalized stock-based compensation (1)

​

$

47

​

$

58

​

$

160

​

$

163

(1) It is our policy to capitalize the portion of stock-based compensation costs for our internal development department that relates to capitalizable activities such as the design and construction of new restaurants, remodeling existing locations and equipment installation. Capitalized stock-based compensation is included in property and equipment, net on the consolidated balance sheets.

Stock Options

We did not issue any stock options during the third quarters of fiscal 2025 and fiscal 2024. Stock option activity during the thirty-nine weeks ended September 30, 2025 was as follows:

​

​	​	​	​	​	​	​	​	​	​	​
​	​	​	​	​		​	Weighted-	​	​
​	​	​	​	​		​	Average	​	​
​	​	​	​	Weighted-		​	Remaining	​	​
​	​	​	​	Average		​	Contractual	​	Aggregate
​		Shares		Exercise Price			Term		Intrinsic Value (1)
​	​	(In thousands)	​	(Per share)		​	(In years)	​	(In thousands)
Outstanding at December 31, 2024	​	1,167	​	$	45.77	​	3.1	​	$	4,163.6
Granted		—	​	​	—	​	​	​	​	​
Exercised		(542)	​	​	45.39	​	​	​	​	​
Forfeited or cancelled		(154)	​	​	61.46	​	​	​	​	​
Outstanding at September 30, 2025	​	471	​	$	41.08	​	4.4	​	$	6,382.4
​	​	​	​	​	​	​	​	​	​	​
Exercisable at September 30, 2025		382	​	$	42.17	​	3.5	​	$	4,759.3

(1) Aggregate intrinsic value is calculated as the difference between our closing stock price at fiscal period end and the exercise price, multiplied by the number of in-the-money options and represents the pre-tax amount that would have been received by the option holders, had they all exercised their options on the fiscal period-end date.

The total intrinsic value of options exercised during the thirteen and thirty-nine ended September 30, 2025 was $0.8 million and $5.0 million, respectively. There were no options exercised during the thirteen and thirty-nine weeks ended October 1, 2024. As

16

Table of Contents

September 30, 2025, total unrecognized stock-based compensation expense related to unvested stock options was $1.0 million, which we expect to recognize over a weighted-average period of approximately 3.1 years.

Restricted Shares and Restricted Share Units

Restricted share and restricted share unit activity during the thirty-nine weeks ended September 30, 2025 was as follows:

​

​	​	​	​	​	​
​	​	​	​	Weighted-
​	​	​	​	Average
​		Shares		Fair Value
​	​	(In thousands)	​	(Per share)
Outstanding at December 31, 2024		3,239	​	$	38.02
Granted		690	​	​	53.37
Vested		(670)	​	​	39.55
Forfeited		(115)	​	​	38.37
Outstanding at September 30, 2025		3,144	​	$	41.05

​

Fair value of our restricted shares and restricted share units is based on our closing stock price on the date of grant. The weighted average fair value for restricted shares and restricted share units issued during the third quarter of fiscal 2025 and 2024 was $68.51 and $36.69, respectively. The fair value of shares that vested during the thirteen and thirty-nine weeks ended September 30, 2025 was $2.1 million and $26.5 million, respectively. The fair value of shares that vested during the thirteen and thirty-nine weeks ended October 1, 2024 was $1.9 million and $24.4 million, respectively. As of September 30, 2025, total unrecognized stock-based compensation expense related to unvested restricted shares and restricted share units was $68.0 million, which we expect to recognize over a weighted-average period of approximately 2.9 years.

​

10.   Net Income Per Share

Basic net income per share is computed by dividing net income by the weighted-average number of common shares outstanding during the period, reduced by unvested restricted stock awards. As of September 30, 2025 and October 1, 2024, an aggregate of 3.1 million and 3.2 million shares, respectively, of restricted stock and restricted stock units issued were unvested and, therefore, excluded from the calculation of basic earnings per share for the fiscal periods ended on those dates.

Diluted net income per share is computed by dividing net income by the weighted-average number of common stock equivalents outstanding for the period. Common stock equivalents for the 2026 Notes and 2030 Notes are determined by application of the if-converted method, and common stock equivalents for outstanding stock options, restricted stock and restricted stock units are determined by the application of the treasury stock method.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

​

​

(In thousands, except per share data)

Net income

​

$

31,899

​

$

29,994

​

$

119,652

​

$

115,629

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic weighted-average shares outstanding

​

​

46,608

​

​

47,750

​

​

46,842

​

​

47,734

Dilutive effect of equity awards (1)

​

​

2,008

​

​

1,196

​

​

1,791

​

​

1,017

Diluted weighted-average shares outstanding

​

​

48,616

​

​

48,946

​

​

48,633

​

​

48,751

​

​

​

​

​

​

​

​

​

​

​

​

​

Basic net income per share

​

$

0.68

​

$

0.63

​

$

2.55

​

$

2.42

​

​

​

​

​

​

​

​

​

​

​

​

​

Diluted net income per share

​

$

0.66

​

$

0.61

​

$

2.46

​

$

2.37

(1) Shares of common stock equivalents related to outstanding stock options, restricted stock and restricted stock units of 1.1 million and 2.7 million for September 30, 2025 and October 1, 2024, respectively, were excluded from the diluted calculation due to their anti-dilutive effect. No shares of common stock equivalents related to the 2026 Notes or 2030 Notes were included in the diluted calculation due to their anti-dilutive effect.

​

17

Table of Contents

11.   Segment Information

Our chief operating decision maker (“CODM”) is the Chief Executive Officer, President and Chief Financial Officer. Our CODM allocates resources and evaluates the performance of each operating segment based on the segment’s revenue and income/(loss) from operations, comparing actual results to historical and previously forecasted financial information. Significant expenses are expenses that are regularly provided to the CODM and are included in segment income/(loss). Our operating segments, are aligned with our strategic priorities and are the businesses for which our CODM reviews discrete financial information for decision-making purposes, are comprised of The Cheesecake Factory Restaurants, North Italia, Flower Child, the other FRC brands and our bakery division. Based on quantitative thresholds set forth in ASC 280, “Segment Reporting,” The Cheesecake Factory Restaurants, North Italia and the other FRC brands are the only businesses that meet the criteria of a reportable operating segment. The remaining operating segments (Flower Child and our bakery division) along with our businesses that do not qualify as operating segments are combined in Other. Unallocated corporate expenses, capital expenditures and assets are also combined in Other.

Segment information is presented below (in thousands):

For the thirteen 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 termination (income)/expenses

​

33

​

​

—

​

​

(178)

​

​

41

​

​

(104)

Acquisition-related contingent consideration, compensation and amortization (income)/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

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Capital expenditures

​

$

16,348

​

$

7,709

​

$

5,776

​

$

6,850

​

$

36,683

​

18

Table of Contents

For the thirteen 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 termination (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

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Capital expenditures

​

$

22,036

​

$

9,705

​

$

13,393

​

$

9,080

​

$

54,214

​

For the thirty-nine 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 termination 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

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Capital expenditures

​

$

63,936

​

$

18,835

​

$

16,524

​

$

21,753

​

$

121,048

​

19

Table of Contents

For the thirty-nine 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 termination (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

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Capital expenditures

​

$

52,619

​

$

25,068

​

$

23,672

​

$

19,153

​

$

120,512

​

The following table presents information related to segment assets (in thousands):

​

​	​	​	​	​	​	​
​		September 30, 2025			December 31, 2024
Total assets:	​	​	​	​	​	​
The Cheesecake Factory Restaurants	​	$	1,593,858	​	$	1,545,227
North Italia	​	​	443,421	​	​	419,812
Other FRC	​		461,416	​		420,957
Other	​		742,659	​		655,764
Total	​	$	3,241,354	​	$	3,041,760

​

​

12.   Subsequent Events

On October 22, 2025, our Board declared a quarterly cash dividend of $0.27 per share to be paid on November 25, 2025 to the stockholders of record of each share of our common stock at the close of business on November 11, 2025.

​

​

​

20

Table of Contents

Item 2.   Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Forward-Looking Statements

Certain information included in this Form 10-Q and other materials we have filed or may file with the Securities and Exchange Commission (“SEC”), as well as information included in oral or written statements made by us or on our behalf, may contain forward-looking statements about our current and presently expected performance trends, growth plans, business goals and other matters.

These statements may be contained in our filings with the SEC, in our press releases, in other written communications, and in oral statements made by or with the approval of one of our authorized officers. These statements are 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 (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (together with the Securities Act, the “Acts”). This includes, without limitation, statements regarding corporate social responsibility (“CSR”) and in our CSR report, the effects of geopolitical and macroeconomic factors on our financial condition and our results of operations, financial guidance and projections, as well as expectations of our future financial condition, results of operations, sales, target growth rates, cash flows, quarterly dividends, share repurchases, capital structure and leverage, corporate strategy, potential price increases, plans, targets, goals, objectives, performance, growth potential, competitive position and business, and statements regarding our ability to: leverage our competitive strengths, including developing and investing in new restaurant concepts and expanding The Cheesecake Factory^® brand to other retail opportunities; maintain our aggregate sales volumes; deliver comparable sales growth; provide a differentiated experience to customers; outperform the casual dining industry and increase our market share; leverage sales increases and manage flow through; manage market risks and cost pressures, including increasing wage rates and insurance costs, and increase margins; grow earnings; remain relevant to consumers; attract and retain qualified management and other staff; increase shareholder value; find suitable sites and manage increasing construction costs; profitably expand our concepts domestically and in Canada, and work with our licensees to expand The Cheesecake Factory internationally; support the growth of North Italia, Flower Child and additional brands within our Fox Restaurant Concepts (“Other FRC”) restaurants; and utilize our capital effectively. 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, changes in interest rates, periods of heightened inflation and market instability, and armed conflicts; supply chain disruptions; demonstrations, political unrest, potential damage to or closure of our restaurants and potential reputational damage to us or any of our 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 FRC 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 our landlords and other tenants in retail centers in which our restaurants are located, and our ability to successfully manage our lease arrangements with landlords; the economic health of suppliers, licensees, vendors and other third parties providing goods or services to us; the timing of our 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 tax reform legislation, including the provisions of H.R. 1 enacted on July 4, 2025; changes in laws impacting our business; adverse weather conditions and natural disasters in regions in which our 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 our filings with the SEC. 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 our current expectations and involve risks and uncertainties which may cause results to differ materially from those set forth in such statements.

21

Table of Contents

In connection with the “safe harbor” provisions of the Acts, we have identified and are disclosing important factors, risks and uncertainties that could cause our actual results to differ materially from those projected in forward-looking statements made by us, or on our behalf. (See Part II, Item 1A of this report, “Risk Factors,” and Part I, Item 1A, “Risk Factors,” included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.) These cautionary statements are to be used as a reference in connection with any forward-looking statements. The factors, risks and uncertainties identified in these cautionary statements are in addition to those contained in any other cautionary statements, written or oral, which may be made or otherwise addressed in connection with a forward-looking statement or contained in any of our subsequent filings with the SEC. Because of these factors, risks and uncertainties, we caution against placing undue reliance on forward-looking statements. Although we believe that the assumptions underlying forward-looking statements are currently reasonable, any of the assumptions could be incorrect or incomplete, and there can be no assurance that forward-looking statements will prove to be accurate. Forward-looking statements speak only as of the date on which they are made, and we undertake 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.

The below discussion and analysis, which contains forward-looking statements, should be read in conjunction with our interim unaudited condensed consolidated financial statements and related notes in Part I, Item 1 of this report, Part II, Item 1A of this report, “Risk Factors,” and with the following items included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024: the audited consolidated financial statements and related notes in Part IV, Item 15; “Risk Factors” included in Part I, Item 1A; “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Part II, Item 7; and the cautionary statements included throughout this Form 10-Q. The inclusion of supplementary analytical and related information herein may require us to make estimates and assumptions to enable us to fairly present, in all material respects, our analysis of trends and expectations with respect to our results of operations and financial position.

Geopolitical and Other Macroeconomic Impacts to our Operating Environment

In recent years, our operating results were impacted by geopolitical and macroeconomic events, causing supply chain challenges and significantly increased commodity and wage inflation. Our commodity and wage inflationary environment began returning to more historical levels in fiscal 2024.

The impact of ongoing geopolitical and macroeconomic events could lead to further wage inflation, product and services cost inflation, disruptions in the supply chain, staffing challenges, shifts in consumer behavior, and delays in new restaurant openings. Adverse weather conditions and natural disasters may further exacerbate a number of these factors. For more information regarding the risks to our business relating to the geopolitical and macroeconomic events, see Part II, Item 1A of this report, “Risk Factors,” and “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

General

The Cheesecake Factory Incorporated is a leader in experiential dining. We are culinary forward and relentlessly focused on hospitality. We currently own and operate 366 restaurants throughout the United States and Canada under brands including The Cheesecake Factory^® (216 locations), North Italia^® (46 locations), Flower Child^® (42 locations) and additional brands within our FRC portfolio (55 locations). 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 restaurants, international licensees and third-party bakery customers.

Overview

Our strategy is driven by our commitment to customer satisfaction and is focused primarily on menu innovation, service and operational execution to differentiate ourselves from other restaurant concepts and drive competitively strong performance that is sustainable. Financially, we are focused on prudently managing expenses at our restaurants, bakery facilities and corporate support center, and leveraging our size to make the best use of our purchasing power.

Investing in new Company-owned restaurant development is our top long-term capital allocation priority, with a focus on opening our concepts in premier locations within both new and existing markets. We plan to continue expanding The Cheesecake Factory, North Italia and Flower Child concepts. In addition, our FRC subsidiary serves as an incubator, innovating new food, dining and hospitality experiences to create fresh, exciting concepts.

22

Table of Contents

Our revenue growth is primarily driven by new restaurant openings and increases in comparable restaurant sales.

For The Cheesecake Factory Restaurants, our strategy is to increase comparable restaurant sales by growing average check and maintaining customer traffic through (1) continuing to offer innovative, high quality menu items that offer customers a wide range of options in terms of flavor, price and value, (2) focusing on service and hospitality with the goal of delivering an exceptional dining experience and (3) continuing to provide our customers with convenient options for off-premise dining. We are continuing our efforts on a number of initiatives, including menu innovation, increasing customer throughput in our restaurants, leveraging our gift card program, partnering with a third party to provide delivery services for our restaurants, increasing customer awareness of our online ordering capabilities and improving the pick-up experience, augmenting our marketing programs, including our Cheesecake Rewards^® program, enhancing our training programs and leveraging insights from our customer satisfaction measurement platform.

Average check variations are driven by menu price increases and/or changes in menu mix. We generally update The Cheesecake Factory menus twice a year, and our philosophy is to use price increases to help offset key operating cost increases in a manner that supports both our margin and customer traffic objectives. Prior to fiscal 2022, we targeted menu price increases of approximately 2% to 3% annually, utilizing a market-based strategy to help mitigate cost pressure in higher-wage geographies. In fiscal years 2023 and 2024, we implemented price increases above our historical levels, to help offset significant inflationary cost pressures. We will continue to take the cost and inflationary environment into consideration when implementing future pricing decisions. In addition, on a regular basis, we carefully consider opportunities to adjust our menu offerings or ingredients to help manage product availability and cost.

Margins are subject to fluctuations in commodity costs, labor, restaurant-level occupancy expenses, general and administrative (“G&A”) expenses and preopening expenses. Our objective is to drive margin expansion by leveraging incremental sales to increase restaurant-level margins at The Cheesecake Factory concept, leveraging our bakery operations, international and consumer packaged goods royalty revenue streams and G&A expense over time and optimizing our restaurant portfolio.

We plan to employ a balanced capital allocation strategy comprised of investing in new restaurants that are expected to meet our targeted returns, managing our aggregate debt levels and returning capital to shareholders through our dividend and share repurchase programs, the latter of which offsets dilution from our equity compensation program and supports our earnings per share growth. Future decisions to pay or to increase or decrease dividends or to repurchase shares are at the discretion of the Board and will be dependent on a number of factors, including limitations pursuant to the terms and conditions of the Loan Agreement and applicable law.

23

Table of Contents

Results of Operations

The following table presents, for the periods indicated, information from our condensed consolidated statements of income expressed as percentages of revenues. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for any other interim period or for the full fiscal year.

​

​	​	​	​	​	​	​	​	​	​
​		Thirteen		Thirteen		Thirty-Nine		Thirty-Nine	​
​	​	Weeks Ended	​	Weeks Ended		Weeks Ended	​	Weeks Ended	​
​	​	September 30, 2025	​	October 1, 2024	​	September 30, 2025	​	October 1, 2024	​
Revenues		100.0	%	100.0	%	100.0	%	100.0	%
​	​	​	​	​	​	​	​	​	​
Costs and expenses:	​	​		​	​	​		​	​
Food and beverage costs	​	21.8	​	22.6	​	21.7		22.6	​
Labor expenses	​	35.6		35.9	​	35.4		35.7	​
Other operating costs and expenses	​	28.2		27.7	​	27.2		26.9	​
General and administrative expenses	​	6.5		6.5	​	6.4		6.4	​
Depreciation and amortization expenses	​	3.0		2.9	​	2.9		2.8	​
Impairment of assets and lease termination (income)/expenses	​	0.0	​	(0.4)	​	0.0	​	(0.1)	​
Acquisition-related contingent consideration, compensation and amortization expenses	​	0.1	​	0.1	​	0.1	​	0.1	​
Preopening costs	​	0.7		0.8	​	0.8		0.7	​
Total costs and expenses	​	95.9		96.1	​	94.5		95.1	​
Income from operations	​	4.1		3.9		5.5	​	4.9	​
Interest expense, net	​	(0.3)		(0.3)	​	(0.2)		(0.2)	​
Loss on extinguishment of debt,	​	—	​	—	​	(0.6)	​	—	​
Other income, net	​	0.1	​	0.1	​	(0.0)	​	0.0	​
Income before income taxes	​	3.9		3.7	​	4.7		4.7	​
Income tax provision	​	0.4		0.2	​	0.4		0.4	​
Net income	​	3.5	%	3.5	%	4.3	%	4.3	%

​

Thirteen Weeks Ended September 30, 2025 Compared to Thirteen Weeks Ended October 1, 2024

Revenues

Revenues increased 4.8% to $907.2 million for the fiscal quarter ended September 30, 2025 compared to $865.5 million for the comparable prior year period, primarily due to additional revenue related to new restaurant openings and an increase in comparable restaurant sales.

The Cheesecake Factory Restaurants sales increased 0.6% to $651.4 million for the third quarter of fiscal 2025, compared to $647.8 million for the third quarter of fiscal 2024. Average sales per restaurant operating week increased 0.4% to $231,971 in the third quarter of fiscal 2025 from $231,011 in the third quarter of fiscal 2024. Total operating weeks at The Cheesecake Factory Restaurants increased 0.1% to 2,808 in the third quarter of fiscal 2025 compared to 2,804 in the prior year. The Cheesecake Factory comparable sales increased by 0.3%, or $2.1 million, from the third quarter of fiscal 2024 primarily driven by an increase in average check of 2.8% (based on an increase of 4.5% in menu pricing, partially offset by a 1.7% negative change from menu mix), partially offset by decreased customer traffic of 2.5%. We implemented menu price increases of approximately 2.4% and 1.5% in the first and third quarters of fiscal 2025, respectively. Sales through the off-premise channel comprised approximately 21% of our restaurant sales during both the third quarter of fiscal 2025 and fiscal 2024. We account for each off-premise order as one customer for traffic measurement purposes. Therefore, average check is generally higher for off-premise orders as most are for more than one customer.

North Italia sales increased 16.1% to $83.5 million for the third quarter of fiscal 2025, compared to $71.9 million for the third quarter of fiscal 2024. Average sales per restaurant operating week decreased 1.5% to $139,601 in the third quarter of fiscal 2025 from $141,771 in the third quarter of fiscal 2024. Total operating weeks at North Italia increased 17.9% to 598 in the third quarter of fiscal 2025 compared to 507 in the prior year. North Italia comparable sales decreased approximately 3% from the third quarter of fiscal 2024. The decrease from fiscal 2024 was primarily driven by decreased customer traffic of 6%, partially offset by an increase in average check of 3% (based on an increase of 4% in menu pricing, partially offset by a 1% negative impact from mix). We

24

Table of Contents

implemented menu price increases of approximately 2.0% and 2.3% in the second quarter of fiscal 2025 and the fourth quarter of fiscal 2024, respectively. We are in the process of implementing approximately a 1.5% price increase in the fourth quarter of fiscal 2025.

Flower Child sales increased 31.4% to $48.1 million for the third quarter of fiscal 2025, compared to $36.6 million for the third quarter of fiscal 2024. Flower Child sales per restaurant operating week increased 3.4% to $88,159 in the third quarter of fiscal 2025 from $85,225 in the third quarter of fiscal 2024. Total operating weeks at Flower Child increased 27.0% to 546 in the third quarter of fiscal 2025 compared to 430 in the prior year. Flower Child comparable sales increased approximately 7% from the third quarter of fiscal 2024. The increase from the third quarter of fiscal 2024 includes an increase of 3% in menu pricing.

Other FRC sales increased 16.5% to $78.0 million for the third quarter of fiscal 2025, compared to $67.0 million for the third quarter of fiscal 2024. Other FRC average sales per restaurant operating week decreased 0.8% to $115,581 in the third quarter of fiscal 2025 from $116,493 in the third quarter of fiscal 2024. Average sales per restaurant operating week were impacted by new restaurant openings, as well as the concept mix and a decrease in comparable sales. Total operating weeks at Other FRC increased 17.4% to 675 in the third quarter of fiscal 2025 compared to 575 in the prior year.

Restaurants become eligible to enter the comparable sales base in their 19^th month of operation. As of September 30, 2025, there were five The Cheesecake Factory Restaurants, eight North Italia restaurants and 11 Flower Child locations not yet in their respective comparable sales bases. International licensed locations and restaurants that are no longer in operation, including those which we have relocated, are excluded from comparable sales calculations.

Food and Beverage Costs

Food and beverage costs consist of raw materials and ingredients used in the food and beverage products sold in our restaurants and to our third-party bakery customers. As a percentage of revenues cost of sales was 21.8% and 22.6% in the third quarters of fiscal 2025 and 2024, respectively, primarily due to favorable commodity inflation across most categories (0.5%).

Labor Expenses

As a percentage of revenues, labor expenses, which include restaurant-level labor costs and bakery production labor, including associated fringe benefits, were 35.6% and 35.9% in the third quarters of fiscal 2025 and 2024, respectively. This decrease was primarily due to menu price increases in excess of wage rate inflation and improved staffing levels and productivity (0.3%).

Other Operating Costs and Expenses

Other operating costs and expenses consist of all other restaurant-level operating costs, the major components of which are occupancy expenses (rent, common area expenses, insurance, licenses, taxes and utilities), dining room and to-go supplies, repairs and maintenance, janitorial expenses, credit card processing fees, marketing including delivery commissions, and incentive compensation, as well as bakery production overhead. As a percentage of revenues, other operating costs and expenses were 28.2% and 27.7% in the third quarter of fiscal 2025 and 2024, respectively. This variance was primarily driven by higher facility - related costs (0.4%).

Impairment of Assets and Lease Termination (Income)/Expenses

During the third quarter of fiscal 2025, we recorded impairment of assets and lease termination income of $0.1 million primarily related to a lease termination accrual for one Other FRC location. During the third quarter of fiscal 2024, we recorded impairment of assets and lease terminations income of $3.5 million primarily related to lease termination income, net for two The Cheesecake Factory restaurants and our Social Monk location.

Preopening Costs

Preopening costs were $6.6 million and $7.0 million in the third quarter of fiscal 2025 and 2024, respectively. We opened two Other FRC locations in the third quarter of fiscal 2025 compared to one Flower Child and three Other FRC locations in the third quarter of fiscal 2024. Restaurant-level preopening costs include all costs to relocate and compensate restaurant management staff members during the preopening period, costs to recruit and train hourly restaurant staff members, and wages, travel and lodging costs for our opening training team and other support staff members. Also included in preopening costs are expenses for maintaining a roster of trained managers for pending openings and the associated temporary housing and other costs necessary to relocate managers

25

Table of Contents

in alignment with future restaurant opening and operating needs. Preopening costs can fluctuate significantly from period to period based on the number, mix and timing of restaurant openings and the specific preopening costs incurred for each restaurant.

Income Tax Provision

Our effective income tax rate was 10.1% and 5.8% for the third quarter of fiscal 2025 and 2024, respectively. The increase was primarily due to leverage on higher annual forecasted income before taxes, predominantly related to employment credits (1.4%), non-deductible costs in fiscal 2025 associated with the repurchase of our 2026 Notes (1.6%), an increase in non-deductible executive compensation (1.5%) and a change to our reserve for uncertain tax positions (2.7%). These factors were offset by higher employment credits in the third quarter of fiscal 2025 (3.0%).

Thirty-Nine Weeks Ended September 30, 2025 Compared to Thirty-Nine Weeks Ended October 1, 2024

Revenues increased 4.9% to $2,790.2 million for the first nine months ended September 1, 2025 compared to $2,660.7 million for the comparable prior year period, primarily due to additional revenue related to new restaurant openings and an increase in comparable restaurant sales.

The Cheesecake Factory Restaurants sales increased 0.8% to $2,007.4 million for the first nine months of fiscal 2025, compared to $1,992.2 million for the first nine months of fiscal 2024. Average sales per restaurant operating week increased 1.1% to $239,314 in the first nine months of fiscal 2025 from $236,637 in the first nine months of fiscal 2024. Total operating weeks at The Cheesecake Factory restaurants decreased 0.4% to 8,388 in the first nine months of fiscal 2025 compared to 8,419 in the prior year. The Cheesecake Factory comparable sales increased by 0.9%, or $16.6 million, from the first nine months of fiscal 2024 primarily driven by an increase in average check of 2.5% (based on an increase of 4.5% in menu pricing, partially offset by a 2.0% negative change from menu mix), partially offset by decreased customer traffic of 1.6%. Sales through the off-premise channel comprised approximately 21% of our restaurant sales during both the first nine months of fiscal 2025 and fiscal 2024.

North Italia sales increased 18.1% to $257.7 million for the first nine months of fiscal 2025, compared to $218.3 million for the first nine months of fiscal 2024. Average sales per restaurant operating week increased 0.3% to $147,354 in the first nine months of fiscal 2025 from $146,881 in the first nine months of fiscal 2024. Total operating weeks at North Italia increased 17.7% to 1,749 in the first nine months of fiscal 2025 compared to 1,486 in the prior year. North Italia comparable sales decreased approximately 1% from the first nine months of fiscal 2024. The decrease from fiscal 2024 was primarily driven by decreased customer traffic of 4%, partially offset by an increase in average check of 3% (based on an increase of 4% in menu pricing, partially offset by a 1% negative impact from mix).

Flower Child sales increased 30.9% to $139.8 million for the first nine months of fiscal 2025, compared to $106.8 million for the first nine months of fiscal 2024. Flower Child sales per restaurant operating week increased 5.0% to $89,191 in the first nine months of fiscal 2025 from $84,929 in the first nine months of fiscal 2024. Total operating weeks at Flower Child increased 24.6% to 1,567 in the first nine months of fiscal 2025 compared to 1,258 in the prior year. Flower Child comparable sales increased approximately 5% from fiscal 2024. The increase from fiscal 2024 includes an increase of 2% in menu pricing.

Other FRC sales increased 19.0% to $255.6 million for the first nine months of fiscal 2025, compared to $214.9 million for the first nine months of fiscal 2024. Other FRC average sales per restaurant operating week increased 0.4% to $130,418 in the first nine months of fiscal 2025 from $129,897 in the first nine months of fiscal 2024. Average sales per restaurant operating week were impacted by new restaurant openings, as well as the concept mix and a decrease in comparable sales. Total operating weeks at Other FRC increased 18.5% to 1,960 in the first nine months of fiscal 2025 compared to 1,654 in the prior year.

Food and Beverage Costs

As a percentage of revenues cost of sales was 21.7% and 22.6% in the first nine months of fiscal 2025 and 2024, respectively, primarily due to favorable commodity inflation across most categories (0.6%).

Labor Expenses

As a percentage of revenues, labor expenses were 35.4% and 35.7% in the first nine months of fiscal 2025 and 2024, respectively. This decrease was primarily due to menu price increases in excess of wage rate inflation and improved staffing levels and productivity (0.6%), partially offset by higher group medical costs due to larger claim activity (0.3%).

26

Table of Contents

Other Operating Costs and Expenses

As a percentage of revenues, other operating costs and expenses were 27.2% and 26.9% in the first nine months of fiscal 2025 and 2024, respectively. This variance was primarily driven by higher facility - related costs (0.3%).

Impairment of Assets and Lease Termination (Income)/Expenses

During the first nine months of fiscal 2025, we recorded impairment of assets and lease termination expenses of $0.5 million primarily related to lease termination costs for one The Cheesecake Factory and one Other FRC location. During the first nine months of fiscal 2024, we recorded impairment of assets and lease terminations income of $1.6 million primarily related to lease termination income, net for two The Cheesecake Factory restaurants, one Grand Lux Cafe location, one Flower Child location and our Social Monk location.

Preopening Costs

Preopening costs were $23.8 million and $19.9 million in the first nine months of fiscal 2025 and 2024, respectively. We opened two The Cheesecake Factory, four North Italia, six Flower Child and six Other FRC locations in the first nine months of fiscal 2025 compared to one The Cheesecake Factory, three North Italia, four Flower Child and six Other FRC locations in the first nine months of fiscal 2024.

Loss on Extinguishment of Debt

We recorded a $15.9 million loss on early debt extinguishment in the first quarter of fiscal 2025. On February 28, 2025, we repurchased approximately $276.0 million aggregate principal amount of the 2026 Notes (as defined below) for aggregate consideration of $289.8 million, which included a premium of $13.8 million. The repurchase was accounted for as a debt extinguishment. In addition, we recorded $2.1 million of unamortized issuance costs. (See Note 5 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion on our debt.)

Income Tax Provision

Our effective income tax rate was 9.5% and 8.0% for the first nine months of fiscal 2025 and 2024, respectively. The increase was primarily due to leverage on higher annual forecasted income before taxes, predominantly related to employment credits (1.4%), non-deductible costs in fiscal 2025 associated with the repurchase of our 2026 Notes (1.5%), a change to our reserve for uncertain tax positions (1.1%) and an increase in non-deductible executive compensation (0.6%). These factors were partially offset by a tax windfall in the first nine months of fiscal 2025 as compared to a tax shortfall in the comparable prior period related to equity compensation (2.5%) and higher employment credits in the first nine months of fiscal 2025 (1.1%).

Non-GAAP Measures

Adjusted net income, adjusted diluted net income per share and adjusted earnings before interest, tax, depreciation and amortization (“EBITDA”) are supplemental measures of our performance that are not required by or presented in accordance with GAAP. These non-GAAP measures may not be comparable to similarly-titled measures used by other companies and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. We calculate these non-GAAP measures by eliminating from net income, diluted net income per common share and EBITDA the impact of items we do not consider indicative of our ongoing operations. Additionally, EBITDA and adjusted EBITDA exclude the impact of certain non-cash transactions. We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. Our inclusion of these adjusted measures should not be construed as an indication that our future results will be unaffected by unusual or infrequent items. In the future, we may incur expenses or generate income similar to the adjusted items.

27

Table of Contents

Following is a reconciliation from net income and diluted net income per share to the corresponding adjusted measures (in thousands, except per share data):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

​

Thirteen

​

Thirty-Nine

​

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

September 30, 2025

October 1, 2024

September 30, 2025

October 1, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

31,899

​

$

29,994

​

$

119,652

​

$

115,629

Impairment of assets and lease termination (income)/expenses

​

​

(104)

​

​

(3,472)

​

​

496

​

​

(1,577)

Acquisition-related contingent consideration, compensation and amortization expenses

​

​

910

​

​

1,020

​

​

2,920

​

​

3,287

Loss on extinguishment of debt (1)

​

​

—

​

​

—

​

​

15,891

​

​

—

Uncertain tax position related to tenant improvement allowance (2)

​

​

717

​

​

—

​

​

717

​

​

—

Tax effect of adjustments (3)

​

​

(210)

​

​

638

​

(5,020)

​

(445)

Adjusted net income

​

$

33,212

​

$

28,180

​

$

134,656

​

$

116,894

​

​

​

​

​

​

​

​

​

​

​

​

​

Diluted net income per share

​

$

0.66

​

$

0.61

​

$

2.46

​

$

2.37

Impairment of assets and lease termination (income)/expenses

​

​

0.00

​

​

(0.07)

​

​

0.01

​

​

(0.03)

Acquisition-related contingent consideration, compensation and amortization expenses

​

​

0.02

​

​

0.02

​

​

0.06

​

​

0.07

Loss on extinguishment of debt (1)

​

—

​

​

—

​

​

0.33

​

​

—

Uncertain tax position related to tenant improvement allowance (2)

​

​

0.01

​

​

—

​

​

0.01

​

​

—

Tax effect of adjustments (3)

​

​

0.00

​

0.01

​

(0.10)

​

(0.01)

Adjusted diluted net income per share (4)

​

$

0.68

​

$

0.58

​

$

2.77

​

$

2.40

(1) See Note 5 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion on our debt.

(2) 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.

(3) Based on the federal statutory rate and an estimated blended state tax rate, the tax effect on all adjustments assumes a 26% tax rate.

(4) Adjusted net income per share may not add due to rounding.

​

28

Table of Contents

Following is a reconciliation from net income to EBITDA and adjusted EBITDA measures (in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Thirteen

Thirteen

Thirty-Nine

Thirty-Nine

​

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

Weeks Ended

​

​

September 30, 2025

​

October 1, 2024

​

September 30, 2025

​

October 1, 2024

​

​

​

​

​

​

​

​

​

​

​

​

​

Net income

​

$

31,899

​

$

29,994

​

$

119,652

​

$

115,629

Depreciation and amortization expenses

​

27,419

​

​

25,299

​

​

80,361

​

75,015

Interest expense, net

​

2,247

​

​

2,431

​

​

7,448

​

7,970

Income tax provision

​

3,582

​

​

1,841

​

​

12,541

​

10,082

EBITDA

​

$

65,147

​

$

59,565

​

$

220,002

​

$

208,696

Impairment of assets and lease termination (income)/expenses

​

(104)

​

​

(3,472)

​

​

496

​

(1,577)

Acquisition-related contingent consideration, compensation and amortization expenses

​

910

​

​

1,020

​

​

2,920

​

3,287

Loss on extinguishment of debt

​

—

​

​

—

​

​

15,891

​

—

Stock-based compensation (1)

​

5,672

​

​

7,021

​

​

20,442

​

21,496

Adjusted EBITDA

​

$

71,625

​

$

64,134

​

$

259,751

​

$

231,902

(1) See Note 9 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion of stock-based compensation.

Liquidity and Capital Resources

Our corporate financial objectives are to maintain a sufficiently strong and conservative balance sheet to support our operating initiatives and unit growth while maintaining financial flexibility to provide the financial resources necessary to protect and enhance the competitiveness of our restaurant and bakery brands and to provide a prudent level of financial capacity to manage the risks and uncertainties of conducting our business operations under various economic and industry cycles. Typically, cash flows generated from operating activities are our principal source of liquidity, which we use to finance our restaurant expansion plans, ongoing maintenance of our restaurants and bakery facilities and investment in our corporate and information technology infrastructures.

Similar to many restaurant and retail chain store operations, we utilize operating lease arrangements for all of our restaurant locations. Accordingly, our lease arrangements reduce, to some extent, our capacity to utilize funded indebtedness in our capital structure. We are not limited to the use of lease arrangements as our only method of opening new restaurants. However, we believe our operating lease arrangements continue to provide appropriate leverage for our capital structure in a financially efficient manner.

During the first nine months of fiscal 2025, our cash and cash equivalents increased by $105.8 million to $190.0 million. The following table presents, for the periods indicated, a summary of our key cash flows from operating, investing and financing activities (in millions):

​

​	​	​	​	​	​	​
​	​	Thirty-Nine		​	Thirty-Nine
​	​	Weeks Ended		​	Weeks Ended
​		September 30, 2025			October 1, 2024
Cash provided by operating activities	​	$	226.4	​	$	174.3
Additions to property and equipment	​	​	(121.0)	​	​	(120.5)
Repayment on credit facility	​	​	(110.0)	​	​	—
Proceeds from long-term convertible debt	​	​	575.0	​	​	—
Repayment on long-term convertible debt, including premium on extinguishment	​	​	(289.8)	​	​	—
Issuance cost associated with long-term debt	​	​	(16.5)	​	​	—
Proceeds from exercise of options	​	​	24.6	​	​	—
Common stock dividends paid	​	​	(39.4)	​	​	(39.8)
Treasury stock purchases, inclusive of excise tax	​	​	(142.7)	​	​	(17.5)

​

29

Table of Contents

Cash Provided by Operating Activities

Cash flows from operations increased by $52.1 million from the first nine months of fiscal 2024 primarily due to net income after excluding the non-cash activity, higher accrued expenses, timing of operating lease commencements, inventory movement and income tax payments, partially offset by lower payable balances and higher accounts and other receivable balance. Typically, our requirement for working capital has not been significant since our restaurant customers pay for their food and beverage purchases in cash or cash equivalents at the time of sale, and we are able to sell many of our restaurant inventory items before payment is due to the suppliers of such items.

Property and Equipment

Capital expenditures for new restaurants, including locations under development, were $62.7 million and $76.1 million for the first nine months of fiscal 2025 and 2024, respectively. Capital expenditures also included $48.6 million and $38.1 million for our existing restaurants and $9.8 million and $6.3 million for bakery and corporate capacity and infrastructure investments, in the first nine months of fiscal 2025 and 2024, respectively.

We opened 18 restaurants in the first nine months of fiscal 2025 comprised of two The Cheesecake Factory, four North Italia, six Flower Child and six Other FRC locations compared to 14 restaurants in the first nine months of fiscal 2024 comprised of one The Cheesecake Factory, three North Italia, four Flower Child and six Other FRC locations. We expect to open as many as 25 new restaurants in fiscal 2025 across our portfolio of concepts. We anticipate approximately $190 million to $200 million in capital expenditures to support this level of unit development, as well as required maintenance on our restaurants. This estimate includes new restaurant construction expenses, some of which may be classified as operating lease assets instead of additions to property and equipment in the statement of cash flows.

Credit Facility

On October 6, 2022, we entered into a Fourth Amended and Restated Loan Agreement (the “Loan Agreement” and the revolving credit facility provided thereunder, the “Revolver Facility”). The Loan Agreement amends and restates in its entirety our prior credit agreement. The Revolver Facility, which terminates on October 6, 2027, provides us with revolving loan commitments that total $400 million, of which $50 million may be used for issuances of letters of credit. The Revolver Facility contains a commitment increase feature that, subject to certain conditions precedent, could provide for an additional $200 million in revolving loan commitments. Our obligations under the Revolver Facility are unsecured. Certain of our material subsidiaries have guaranteed our obligations under the Revolver Facility. In the first quarter of fiscal 2025, we repaid $110.0 million on the Revolver Facility. As of September 30, 2025, we had net availability for borrowings of $366.5 million, based on no outstanding debt balance and $33.5 million in standby letters of credit under the Revolver Facility.

Under the Revolver Facility, we are subject to financial covenants, as well as to customary events of default that, if triggered, could result in acceleration of the maturity of the Revolver Facility. Subject to certain exceptions, the Revolver Facility also limits distributions with respect to our equity interests, such as cash dividends and share repurchases, based on a defined ratio, and sets forth negative covenants that restrict indebtedness, liens, investments, sales of assets, fundamental changes and other matters. (See Note 5 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion of our debt.)

2030 Convertible Senior Notes

On February 28, 2025, we issued $575.0 million in aggregate principal amount of convertible senior notes (“2030 Notes”), which will mature on March 15, 2030, unless earlier repurchased, redeemed or converted. The net proceeds from the sale of the 2030 Notes were approximately $558.5 million after deducting issuance costs of $16.5 million. As of September 30, 2025, the 2030 Notes had a balance of $560.4 million, net of unamortized issuance costs of $14.6 million. As of September 30, 2025, the conversion rate for the Notes was 14.1377 shares of common stock per $1,000 principal amount of the 2030 Notes, which represents a conversion price of approximately $70.73 per share of common stock. (See Note 5 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion on our debt.)

30

Table of Contents

2026 Convertible Senior Notes

On June 15, 2021, we issued $345.0 million in aggregate principal amount of convertible senior notes (“2026 Notes”), which will mature on June 15, 2026, unless earlier repurchased, redeemed or converted. The net proceeds from the sale of the 2026 Notes were approximately $334.9 million after deducting issuance costs of $10.1 million. On February 28, 2025, we used part of the net proceeds from the issuance of the 2030 Notes to repurchase approximately $276.0 million aggregate principal amount of the 2026 Notes in a privately-negotiated transaction for aggregate consideration of $289.8 million, which included a premium of $13.8 million. As of September 30, 2025, the 2026 Notes had a gross principal balance of $69.0 million and a balance of $68.7 million, net of unamortized issuance costs of $0.3 million. As of September 30, 2025, the conversion rate for the 2026 Notes was 14.0812 shares of common stock per $1,000 principal amount of the 2026 Notes, which represents a conversion price of approximately $71.02 per share of common stock. In connection with the cash dividend that was declared by our Board on October 22, 2025, on November 11, 2025 we will adjust the conversion rate (which is expected to increase) and the conversion price (which is expected to decrease) of the 2026 Notes in accordance with the terms. (See Note 5 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion on our debt.)

Common Stock Dividends

Common stock dividends of $39.4 million and $39.8 million were paid in the first nine months of fiscal 2025 and 2024, respectively. As further discussed in Note 12 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report, in October 2025, our Board declared a quarterly dividend to be paid in November 2025. Future decisions to pay or to increase or decrease dividends are at the discretion of the Board and will be dependent on our operating performance, financial condition, capital expenditure requirements, limitations on cash distributions pursuant to the terms and conditions of the Loan Agreement and applicable law, and other such factors that the Board considers relevant.

Share Repurchases

Under authorization by our Board to repurchase up to 61.0 million shares of our common stock, we have cumulatively repurchased 59.7 million shares at a total cost of $1,972.4 million, excluding excise tax, through September 30, 2025. In the first quarter of fiscal 2025, we used approximately $130.0 million of the net proceeds from the 2030 Note issuance to repurchase approximately 2.4 million shares of our common stock. In total, we repurchased 2.6 million shares at a cost of $142.7 million, excluding excise tax, during the first nine months of fiscal 2025. We repurchased 0.5 million shares at a cost of $17.5 million, excluding excise tax, during the first nine months of fiscal 2024.

Our objectives with regard to share repurchases have been to offset the dilution to our shares outstanding that results from equity compensation grants and to supplement our earnings per share growth. Our share repurchase program does not have an expiration date, does not require us to purchase a specific number of shares and may be modified, suspended or terminated at any time. Future decisions to repurchase shares are at the discretion of the Board and are based on several factors, including current and forecasted operating cash flows, capital needs associated with new restaurant development and maintenance of existing locations, dividend payments, debt levels and cost of borrowing, obligations associated with the FRC acquisition, our share price and current market conditions. The timing and number of shares repurchased are also subject to legal constraints and financial covenants under our Loan Agreement that limit share repurchases based on a defined ratio. (See Note 8 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion of our repurchase authorization.)

Cash Flow Outlook

We believe that our cash and cash equivalents, combined with expected cash flows provided by operations and available borrowings under the Revolving Facility, will provide us with adequate liquidity for the next 12 months and the foreseeable future.

As of September 30, 2025, we had no financing transactions, arrangements or other relationships with any unconsolidated entities or related parties. Additionally, we had no financing arrangements involving synthetic leases or trading activities involving commodity contracts.

31

Table of Contents

Critical Accounting Estimates

The preparation of financial statements in conformity with GAAP requires us to make estimates and assumptions for the reporting periods covered by the financial statements. These estimates and assumptions affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosure of contingent liabilities. Actual results could differ from these estimates. Our critical accounting estimates have not changed materially from those previously reported in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

Recent Accounting Pronouncements

See Note 1 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for a summary of new accounting standards.

​

Item 3.   Quantitative and Qualitative Disclosures About Market Risk.

The following discussion of market risks contains forward-looking statements and should be read in conjunction with our interim unaudited condensed consolidated financial statements and related notes in Part I, Item 1 of this report, Part II, Item 1A of this report, “Risk Factors,” and with the following items in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024: the audited consolidated financial statements and related notes in Part IV, Item 15; the “Risk Factors” in Part I, Item 1A; the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7; and the cautionary statements included throughout the report. Actual results may differ materially from the following discussion based on general conditions in the commodity and financial markets.

The cost of products and services used in our operations is subject to volatility due to the relative availability of labor and distribution, weather, natural disasters, inventory levels and other supply and/or demand impacting events such as geopolitical events, economic conditions or other unforeseen circumstances. Adverse weather and natural disasters may further exacerbate a number of these factors. In recent years, our operating results were impacted by geopolitical and macroeconomic events, causing supply chain challenges and significantly increased commodity and wage inflation. Our commodity and wage inflationary environment began returning to more historical levels in fiscal 2024.

We attempt to negotiate short-term and long-term agreements for some of our principal commodity, supply and equipment requirements, such as certain dairy products and poultry, depending on market conditions and expected demand. While we are in the process of contracting for certain key food and non-food supplies for fiscal 2026, these efforts may not be successful or yield our intended benefits. We continue to evaluate the possibility of entering into similar arrangements for other commodities and periodically evaluate hedging vehicles, such as direct financial instruments, to assist us in managing risk and variability associated with such commodities. As of September 30, 2025, we had no hedging contracts in place.

Commodities for which we have not entered into contracts can be subject to unforeseen supply and cost fluctuations, which at times may be significant. Additionally, the cost of commodities subject to governmental regulation, such as dairy and corn, can be especially susceptible to price fluctuation. Goods we purchase on the international market may be subject to even greater fluctuations in cost and availability, which could result from a variety of factors, including the value of the U.S. dollar relative to other currencies, international trade disputes, tariffs, geopolitical unrest and varying global demand. We may not have the ability to increase menu prices or vary menu items in response to food commodity price increases. For both the third quarter of fiscal 2025 and 2024, a hypothetical increase of 1% in food costs would have negatively impacted cost of sales by $2.0 million.

We are exposed to market risk from interest rate changes on our funded debt. This exposure relates to the component of the interest rate on our Loan Agreement that is indexed to market rates. As of September 30, 2025, we had no outstanding borrowings under the Loan Agreement. Based on outstanding borrowings at December 31, 2024, a hypothetical 1% rise in interest rates would have increased interest expense by $1.1 million, on an annual basis. (See Note 5 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion of our debt.)

32

Table of Contents

We are also subject to market risk related to our investments in variable life insurance contracts used to support our non-qualified plans to the extent these investments are not equivalent to the related liability. In addition, because changes in these investments are not taxable, gains and losses result in tax benefit and tax expense, respectively, and directly affect net income through the income tax provision. Based on balances at September 30, 2025 and December 31, 2024, a hypothetical 10% decline in the market value of our deferred compensation asset and related liability would not have impacted income before income taxes. However, under such a scenario, net income would have declined by $3.2 million and $2.9 million at September 30, 2025 and December 31, 2024, respectively.

​

Item 4.   Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We have established and maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only a reasonable assurance of achieving the desired control objectives, and management was necessarily required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of September 30, 2025.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934) during the fiscal quarter ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

​

33

Table of Contents

PART II — OTHER INFORMATION

Item 1.   Legal Proceedings.

See Note 7 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report.

​

Item 1A.   Risk Factors.

A description of the risk factors associated with our business is contained in Part I, Item 1A, “Risk Factors,” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (“Annual Report”) and Part II, “Part II, Item 1A, Risk Factors” in our Quarterly Report on Form 10-Q for the quarterly period ended April 1, 2025. These cautionary statements are to be used as a reference in connection with any forward-looking statements. The factors, risks and uncertainties identified in these cautionary statements are in addition to those contained in any other cautionary statements, written or oral, which may be made or otherwise addressed in connection with a forward-looking statement or contained in any of our subsequent filings with the SEC.

​

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds.

The following table presents our purchases of our common stock during the fiscal quarter ended September 30, 2025 (in thousands, except per share data):

​

​	​	​	​	​	​	​	​	​	​
​	​	​	​	​		​	Total Number of	​	Maximum Number
​	​	​	​	​		​	Shares Purchased	​	of Shares that May
​	​	Total Number	​	​		​	as Part of Publicly	​	Yet be Purchased
​	​	of Shares	​	Average Price		​	Announced Plans	​	Under the Plans or
Period		Purchased (1)		Paid per Share (2)			or Programs		Programs
July 2 — August 5, 2025		18,897	​	$	65.24		0		1,313
August 6 — September 2, 2025		—	​		—		—		1,313
September 3 — September 30, 2025		—	​		—		—		1,313
Total		18,897	​				0

(1) The total number of shares purchased include 18,897 shares withheld upon vesting of restricted share awards to satisfy tax withholding obligations.

(2) The dollar value of shares repurchased excludes excise tax due under the Inflation Reduction Act of 2022.

Under authorization by our Board to repurchase up to 61.0 million shares of our common stock, we have cumulatively repurchased 59.7 million shares at a total cost of $1,972.4 million, excluding excise tax, through September 30, 2025 with 18,897 shares repurchased at a cost of $1.2 million, excluding excise tax, during the third quarter of fiscal 2025. Our share repurchase program does not have an expiration date, does not require us to purchase a specific number of shares and may be modified, suspended or terminated at any time. The timing and number of shares repurchased are subject to legal constraints and financial covenants under our Loan Agreement that limit share repurchases based on a defined ratio. (See Note 8 of Notes to Condensed Consolidated Financial Statements in Part I, Item 1 of this report for further discussion of our repurchase authorization.)

​

Item 5.   Other Information.

During the fiscal quarter ended September 30, 2025, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or a “non-Rule 10b5-1 trading arrangement” (in each case, as defined in Item 408 of Regulation S-K).

​

34

Table of Contents

Item 6. Exhibits

​

Exhibit No.		Item		Form		File Number		Incorporated by Reference from Exhibit Number		Filed/ Furnished with SEC
​	​	​	​	​	​	​	​	​	​	​
3.1	​	Restated Certificate of Incorporation of The Cheesecake Factory Incorporated	​	8-K	​	000-20574	​	3.1	​	6/4/24
3.2	​	Certificate of Designations of The Cheesecake Factory Incorporated, dated April 20, 2020	​	8-K	​	000-20574	​	3.1	​	4/20/20
3.3	​	Bylaws of The Cheesecake Factory Incorporated, amended and restated on October 26, 2022	​	8-K	​	000-20574	​	3.1	​	11/1/22
31.1	​	Rule 13a-14(a)/15d-14(a) Certification of the Principal Executive Officer	​	—	​	—	​	—	​	Filed herewith
31.2	​	Rule 13a-14(a)/15d-14(a) Certification of the Principal Financial Officer	​	—	​	—	​	—	​	Filed herewith
32.1	​	Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of the Principal Executive Officer	​	—	​	—	​	—	​	Furnished herewith
32.2	​	Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 of the Principal Financial Officer	​	—	​	—	​	—	​	Furnished herewith
101.1	​	The following materials from The Cheesecake Factory Incorporated’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, formatted in Inline eXtensible Business Reporting Language (iXBRL): (i) condensed consolidated balance sheets, (ii) condensed consolidated statements of income, (iii) condensed consolidated statements of comprehensive income, (iv) condensed consolidated statement of stockholders’ equity, (v) condensed consolidated statements of cash flows, and (vi) the notes to the condensed consolidated financial statements	​	—	​	—	​	—	​	Filed herewith
104.1	​	The cover page of The Cheesecake Factory Incorporated’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, formatted in iXBRL (included with Exhibit 101.1)	​	—	​	—	​	—	​	Filed herewith

​

​

35

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

​

Date: November 3, 2025	THE CHEESECAKE FACTORY INCORPORATED
​	​
​	By:	/s/ DAVID OVERTON
​	​	David Overton
​	​	Chairman of the Board and Chief Executive Officer
​	​	(Principal Executive Officer)
​	​
​	By:	/s/ MATTHEW E. CLARK
​	​	Matthew E. Clark
​	​	Executive Vice President and Chief Financial Officer
​	​	(Principal Financial Officer)

​

​

36

FAQ

What were CAKE’s Q3 2025 revenues and earnings?

Revenues were $907.2 million; net income was $31.9 million; diluted EPS was $0.66.

How did The Cheesecake Factory’s cash flow look year-to-date 2025?

Cash provided by operating activities was $226.4 million for the thirty-nine weeks ended September 30, 2025.

What changes did CAKE make to its debt during 2025?

The company issued $575.0 million of 2030 convertible notes at 2.00% and repurchased $276.0 million of its 2026 notes for $289.8 million, recognizing a $15.9 million loss.

How much of the 2026 convertible notes remain outstanding?

As of September 30, 2025, $69.0 million aggregate principal amount of 2026 notes remained outstanding.

What is CAKE’s current cash and debt position?

Cash and cash equivalents were $189.978 million; long‑term debt was $560.4 million with a $68.7 million current portion.

Did CAKE declare a dividend in Q3 2025?

Yes. The Board declared a quarterly cash dividend of $0.27 per share.

Did CAKE repurchase shares in 2025?

Yes. Year‑to‑date repurchases totaled 2.6 million shares at a cost of $142.7 million, including 2.4 million shares on February 28, 2025.