Earnings release
Page 1
Exhibit 99.1 PAPA JOHNS Better Ingredients . Better Pizza . PAPA JOHNS ANNOUNCES SECOND QUARTER 2026 FINANCIAL RESULTS Updates Fiscal 2026 Outlook Global System - wide Restaurant Sales Decreased 4.8 % ( a ) and Global Comparable Sales Decreased 5.7 % North America Comparable Sales Decreased 8.3 % and International Comparable Sales Increased 1.5 % Diluted EPS of $ 0.24 and Adjusted Diluted EPS ) of $ 0.46 Company Shifts Capital Allocation to Accelerate Transformation Strategy ; Suspends Dividend Louisville , Kentucky ( August 6 , 2026 ) – Papa John's International , Inc. ( Nasdaq : PZZA ) ( " Papa Johns® ” ) ( the “ Company ” ) today announced financial results for the second quarter ended June 28 , 2026 . Highlights • • • • • • Global system - wide restaurant sales were $ 1.20 billion , a 4.8 % ( a ) decrease compared with the prior year second quarter . North America comparable sales decreased 8.3 % from a year ago as comparable sales from Domestic Company- owned restaurants were down 8.9 % and North America franchised restaurants were down 8.2 % ; International comparable sales increased 1.5 % compared with the prior year second quarter . Opened 50 new restaurants system - wide , comprised of 9 restaurant openings in North America and 41 restaurant openings in International markets . Net income was $ 9 million compared with $ 10 million in the prior year second quarter . Adjusted EBITDA ( b ) was flat year over year at $ 53 million . Diluted earnings per common share was $ 0.24 compared with $ 0.28 in the prior year second quarter ; adjusted diluted earnings per common share ( b ) was $ 0.46 compared with $ 0.41 last year . CEO Commentary and Dividend " Second quarter results reflected continued momentum in our International business , where we delivered our seventh consecutive quarter of positive comparable sales , and ongoing headwinds in North America driven by the softer consumer environment , lower order volumes , and a highly promotional QSR marketplace , ” said Todd Penegor , President and CEO . " While our transformation is taking longer than anticipated , we continue to execute our strategy with discipline and focus and are seeing encouraging progress , including a growing and highly engaged Papa Rewards membership , supply chain savings , and AI - driven improvements to the customer ordering experience . By accelerating investments to strengthen our competitive position , improve restaurant economics , and attract new customers , we can build an even stronger foundation to gain market share and drive sustainable long - term growth . Accordingly , the Board has decided to suspend the Company's quarterly dividend beginning with the third quarter of 2026 so that we have greater flexibility to make these investments and maintain our strong balance sheet , ” continued Penegor . " As we look ahead , we are confident that we have the right operating and capital allocation strategy in place to improve performance and create value for our shareholders , customers and franchisees , " Penegor concluded . ( a ) Growth rate excludes the impact of foreign currency . ( b ) Represents a Non - GAAP financial measure . See " Non - GAAP Financial Measures " for a reconciliation to the most comparable U.S. GAAP measures . 1
Page 2
Second Quarter 2026 Financial Highlights Three Months Ended Six Months Ended In thousands, except per share amounts June 28,2026 June 29,2025 Increase(Decrease) June 28,2026 June 29,2025 Increase(Decrease) Total revenues $ 482,397 $ 529,166 $ (46,769) $ 961,006 $ 1,047,475 $ (86,469) Net income $ 8,700 $ 9,671 $ (971) $ 15,638 $ 19,014 $ (3,376) Adjusted EBITDA $ 52,719 $ 52,615 $ 104 $ 100,482 $ 102,239 $ (1,757) Diluted earnings per common share $ 0.24 $ 0.28 $ (0.04) $ 0.46 $ 0.56 $ (0.10) Adjusted diluted earnings per commonshare $ 0.46 $ 0.41 $ 0.05 $ 0.78 $ 0.77 $ 0.01 ___________________________________ Represents a Non-GAAP financial measure. See “Non-GAAP Financial Measures” for a reconciliation to the most comparable U.S. GAAP measures. Results for the three and six months ended June 28, 2026 are not directly comparable with the prior year period as comparisons are impacted by a restaurant refranchising transaction that occurred in the fourth quarter of 2025. Second Quarter 2026 Results Revenue: The revenue commentary that follows includes a discussion of the Company’s segment results. Total revenues of $482.4 million in the second quarter of 2026 decreased $46.8 million, or 8.8%, compared with the prior year period, reflecting lower performance in North America, slightly offset by improved performance internationally. The decrease in revenues was mostly attributable to a $37 million decline at our Domestic Company-owned restaurants primarily related to: 1) approximately $25 million of lower revenues compared with the comparable prior period related to 85 Domestic Company- owned restaurants that were refranchised in the fourth quarter of 2025 and 2) 8.9% lower comparable sales. North America Commissary revenues decreased $12 million, primarily due to lower volumes, partially offset by higher pricing. North America Franchising revenues decreased $3 million due to lower comparable sales at franchised restaurants. Revenues from All Other business units decreased $8 million, primarily reflecting lower advertising funds revenue and lower digital fees. These declines were partially offset by a $1 million increase in International revenues driven by improved performance. System-wide sales: Global system-wide restaurant sales were $1.20 billion, down 4.8% compared with the prior year second quarter, as higher International comparable sales was more than offset by lower comparable sales in North America and a decline in global net restaurants on a trailing twelve month basis. North America system-wide sales decreased 8% to $850.7 million and International system-wide sales increased 5% to $347.2 million in the second quarter of 2026, both as compared with the prior year period. Net income: Second quarter Net income was $8.7 million, a $1.0 million decrease compared with the prior year second quarter. The decrease was primarily related to lower sales partially offset by lower cost of sales and lower G&A expenses. Cost of sales declined in part due to the fourth quarter 2025 refranchising transaction and lower transaction volumes at our Domestic Company-owned restaurants along with lower volumes and commodity deflation at our North America commissaries. G&A expenses decreased compared with the prior year second quarter primarily due to lower supplemental advertising and lower management and other compensation costs. Net income also reflects lower interest expense driven by lower average interest rates during the quarter and higher tax expense due to a shift in income between jurisdictions and lower projected tax credits compared with the second quarter of 2025. (a) (a) (a) (b) (b) (b) Represents a Non-GAAP financial measure. See “Non-GAAP Financial Measures” for a reconciliation to the most comparable U.S. GAAP measures. Growth rate excludes the impact of foreign currency. 2 (a) (b)
Page 3
Adjusted EBITDA: Adjusted EBITDA was $52.7 million, a $0.1 million increase from the prior year second quarter. The increase was primarily attributable to the aforementioned declines in cost of sales and G&A expenses and improved performance in our International markets, mostly offset by lower sales and volumes in North America, as compared with the second quarter of 2025. Earnings per share: Diluted earnings per common share was $0.24 for the second quarter of 2026 compared with $0.28 in the second quarter of 2025. Adjusted diluted earnings per common share was $0.46 for the second quarter of 2026 compared with $0.41 in the second quarter of 2025. These changes were due to the same factors impacting Net income and adjusted EBITDA discussed above. Refer to the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of our Quarterly Report on Form 10-Q filed with the SEC for additional information concerning our operating results for the three and six months ended June 28, 2026. Free Cash Flow Free cash flow, a non-GAAP financial measure which the Company defines as net cash provided by operating activities (from the Condensed Consolidated Statements of Cash Flows) less the purchases of property and equipment, excluding purchases of property and equipment related to damages from natural disasters, was $9.5 million for the six months ended June 28, 2026, compared with $36.5 million in the comparable prior year period. The year-over-year change primarily reflects timing of collections and marketing spend within our advertising fund, the impact of compensation payments within the period, inclusive of the Company’s Enterprise Transformation Plan, and lower Net income during 2026. Six Months Ended In thousands June 28, 2026 June 29, 2025 Net cash provided by operating activities $ 35,828 $ 66,843 Purchases of property and equipment (26,356) (30,305) Free cash flow $ 9,472 $ 36,538 We view free cash flow as an important financial measure because it is one factor that management uses in determining the amount of cash available for discretionary investment. Free cash flow is not a term defined by GAAP, and as a result, our measure of free cash flow might not be comparable to similarly titled measures used by other companies. Free cash flow should not be construed as a substitute for or a better indicator of the Company’s performance than the Company’s GAAP measures. Cash Dividend The Company’s capital allocation priorities are guided by a framework that prioritizes investment in the business, maintaining a strong balance sheet, and returning capital to shareholders through share repurchases and dividends. Leveraging this framework and the Company’s commitment to allocating capital to the highest return opportunities, the Papa John’s Board of Directors voted to suspend the quarterly dividend, beginning with the third quarter 2026 dividend. This action will allow the Company to accelerate investment in its transformation strategy to grow share and deliver the greatest value for shareholders, including: franchise financial incentives tied to operational excellence and restaurant image improvements; new customer acquisition through a sharper aggregator strategy, addressable market expansion, product innovation, and core menu improvement; technology, such as the deployment of the new point-of-sale system; supply chain (a) (a) (a) Represents a Non-GAAP financial measure. See “Non-GAAP Financial Measures” for a reconciliation to the most comparable U.S. GAAP measures. 3 (a)
Page 4
optimization to improve cost leverage and 4-wall EBITDA in restaurants; and investment to build on momentum in the International business. As the Company realizes the benefits from its transformation, the Board of Directors intends to revisit how to most effectively return capital to shareholders through share repurchases and dividends. Global Restaurant Sales Information Global restaurant and comparable sales information for the three and six months ended June 28, 2026, compared with the three and six months ended June 29, 2025 are as follows (See “Supplemental Information and Financial Statements” below for related definitions): Three Months Ended Six Months Ended Growth rates below exclude the impact of foreign currency June 28,2026 June 29,2025 June 28, 2026 June 29,2025 Comparable sales growth (decline): Domestic Company-owned restaurants (8.9)% 0.3% (7.4)% (2.1)% North America franchised restaurants (8.2)% 1.0% (7.4)% (0.7)% North America restaurants (8.3)% 0.9% (7.4)% (1.0)% International restaurants 1.5% 3.7% 2.5% 3.5% Total comparable sales growth (decline) (5.7)% 1.6% (4.9)% 0.1% System-wide restaurant sales growth (decline): Domestic Company-owned restaurants (8.4)% 1.5% (6.6)% (0.8)% North America franchised restaurants (8.3)% 2.7% (7.4)% 1.1% North America restaurants (8.3)% 2.5% (7.3)% 0.7% International restaurants 5.1% 6.6% 5.5% 6.1% Total global system-wide restaurant sales growth (decline) (4.8)% 3.5% (4.0)% 2.1% ___________________________________ For the three and six months ended June 28, 2026, comparable sales decline and system-wide restaurant sales decline for Domestic Company-owned restaurants and North America franchised restaurants were adjusted to exclude the impact of refranchising 85 restaurants during the fourth quarter of 2025. See “Note 11. Divestitures” of “Notes to Condensed Consolidated Financial Statements” in our Quarterly Report on Form 10-Q filed with the SEC for additional information. Comparable sales and system-wide restaurant sales for the six months ended June 28, 2026 have been adjusted to remove $1.0 million of Domestic Company-owned restaurant sales that were erroneously overstated in the first quarter of 2026. (b) (a) (a) (a) (a) (a) (b) 4
Page 5
Global Restaurants As of June 28, 2026, there were 5,978 Papa Johns restaurants operating in 51 countries and territories, as follows: Second Quarter DomesticCompany-owned FranchisedNorthAmerica Total NorthAmerica InternationalCompany-owned InternationalFranchised TotalInternationalSystem-wide Beginning:March 29, 2026 457 3,030 3,487 13 2,520 2,533 6,020 Opened 2 7 9 — 41 41 50 Closed (3) (54) (57) — (35) (35) (92) Ending:June 28, 2026 456 2,983 3,439 13 2,526 2,539 5,978 Net restaurant growth/(decline) (1) (47) (48) — 6 6 (42) Trailing four quarters netrestaurant growth/(decline) (85) 7 (78) — 67 67 (11) 2026 Outlook The Company is updating its 2026 annual guidance for the following metrics: Financial Metric Prior 2026 Outlook Current 2026 Outlook Global system-wide restaurant sales Flat to Down Low Single-Digits Down (2)% to (4)% North America comparable sales Down (2)% to (4)% Down (6)% to (8)% International comparable sales Up 2% to 4% Up 1% to 3% North America gross openings 40 to 50 40 to 50 International gross openings 180 to 220 180 to 220 Adjusted EBITDA (as defined below) $200 million to $210 million $180 million to $190 million Adjusted Depreciation and amortization (as defined below)$70 million to $75 million $70 million to $75 million Interest expense (net) $35 million to $40 million $35 million to $40 million GAAP effective tax rate 30% to 34% 30% to 34% Capital expenditures $70 million to $80 million $70 million to $80 million Diluted shares outstanding Approximately 33 million Approximately 33 million Adjusted EBITDA represents Net income before Net interest expense, Income tax expense, Depreciation and amortization, Stock-based compensation expense, and other adjustments that vary from period to period in accordance with the Company’s Non-GAAP policy. The Company believes adjusted EBITDA is a meaningful measure as it is widely used by analysts and investors to value the Company and its restaurants on a consistent basis. Adjusted EBITDA is not a term defined by GAAP, and is not intended to be a substitute for operating income, net income, or cash flows from operating activities, as defined under generally accepted accounting principles. As a result, our measure of adjusted EBITDA might not be comparable to similarly titled measures used by other companies. Adjusted depreciation and amortization represents depreciation and amortization expense excluding incremental depreciation expense related to the shortened useful life of legacy capitalized software assets due to the ongoing development and deployment of our new omnichannel platforms and other technology improvements. 5
Page 6
This release includes forward-looking projections for certain non-GAAP financial measures, including adjusted EBITDA and adjusted depreciation and amortization. The Company excludes certain expenses and benefits from adjusted EBITDA and adjusted depreciation and amortization that, due to the uncertainty and variability of the nature and amount of those expenses and benefits, the Company is unable to, without unreasonable effort or expense, provide a reconciliation to Net income or GAAP depreciation and amortization of those projected measures, respectively. Conference Call Papa Johns will host a call with analysts today, August 6, 2026, at 8:00 a.m. Eastern Time. To access the conference call or webcast, please register online at: ir.papajohns.com/events-presentations. A replay of the webcast will be available two hours after the call and archived on the same web page. About Papa Johns Papa John’s International, Inc. (Nasdaq: PZZA) opened its doors in 1984 with one goal in mind: BETTER INGREDIENTS. BETTER PIZZA.® Papa Johns believes that using high-quality ingredients leads to superior quality pizzas. Its original dough is made of only six ingredients and is fresh, never frozen. Papa Johns tops its pizzas with real cheese made from mozzarella, pizza sauce made with vine-ripened tomatoes that go from vine to can in the same day and meat free of fillers. It was the first national pizza delivery chain to announce the removal of artificial flavors and synthetic colors from its entire food menu. Papa Johns is co-headquartered in Atlanta, Ga. and Louisville, Ky. and is the world’s third-largest pizza delivery company with approximately 6,000 restaurants in approximately 50 countries and territories. For more information about the Company or to order pizza online, visit www.papajohns.com or download the Papa Johns mobile app for iOS or Android. Forward-Looking Statements Certain matters discussed in this press release and other Company communications that are not statements of historical fact constitute forward-looking statements within the meaning of the federal securities laws. Generally, the use of words such as “expect,” “intend,” “estimate,” “believe,” “anticipate,” “will,” “forecast,” “outlook”, “plan,” “project,” or similar words identify forward-looking statements that we intend to be included within the safe harbor protections provided by the federal securities laws. Such forward-looking statements include or may relate to projections or guidance concerning business performance, revenue, earnings, cash flow, earnings per share, depreciation and amortization, interest expenses, tax rates, system-wide sales, transformation plans, growth initiatives, restaurant portfolio optimization, restaurant operational improvements, supply chain and other cost savings initiatives, adjusted EBITDA, 4-wall adjusted EBITDA, the current economic environment, industry trends, consumer behavior and preferences, commodity and labor costs, currency fluctuations, profit margins, supply chain operating margin, net unit growth, unit level performance, capital expenditures, restaurant and franchise development, franchisee profitability, restaurant acquisitions, restaurant closures, labor shortages, labor cost increases, changes in management, inflation, royalty relief, franchisee support and incentives, the effectiveness of our menu innovations and other business initiatives, investments in product, investments in digital, artificial intelligence and technology innovation, marketing efforts and investments, liquidity, compliance with debt covenants, impairments, strategic decisions and actions, changes to our national marketing fund, changes to our commissary model, capital allocation, dividends and changes thereto, share repurchases, effective tax rates, regulatory changes and impacts, impacts of tariffs, insurance recoveries for damages related to natural disasters, restructuring plans, including timing of completion, expected benefits and costs, adoption of new accounting standards, and other financial and operational measures. Such statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict and many of which are beyond our control. Therefore, actual outcomes and results may differ materially from those matters expressed or implied in such forward-looking statements. 6
Page 7
Our forward-looking statements are based on our assumptions which are based on currently available information. Actual outcomes and results may differ materially from those matters expressed or implied in our forward-looking statements as a result of various factors, including but not limited to risks related to: deteriorating economic conditions and softening consumer sentiment in U.S. and international markets; aggressive pricing or other marketing or promotional strategies by competitors; changes in consumer preferences or consumer buying habits, including the growing popularity of delivery aggregators; increases in labor costs (or labor shortages), changes in commodity costs, supply chain incentive-based rebates, or sustained higher other operating costs, including as a result of supply chain disruption, inflation, increased tariffs, trade barriers, immigration policies, or climate change; the effectiveness of new branding initiatives, advertising and marketing campaigns, and promotions, including alignment with and execution by our franchisees; the potential for delayed new restaurant openings, both domestically and internationally, or lower net unit development due to changing circumstances outside of our control; our franchise business model, including our reliance on the financial success and cooperation of our franchisees; the increased risk of phishing, ransomware and other cyber-attacks; risks and disruptions to the U.S. and global economy and our business related to geopolitical conflicts including conflicts in Ukraine and the Middle East, and risks related to a possible economic recession or downturn or prolonged U.S. government shutdown that could reduce consumer spending or demand. These and other risks, uncertainties and assumptions that are involved in our forward-looking statements are discussed in detail in “Part I. Item 1A. – Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 28, 2025. We undertake no obligation to update publicly any forward-looking statements, whether as a result of future events, new information or otherwise, except as required by law. * * * * For more information about the Company, please visit www.papajohns.com. Contact Papa Johns Investor Relations investor_relations@papajohns.com Source: Papa John’s International, Inc. 7
Page 8
Supplemental Information and Financial Statements Definitions “Comparable sales” represents sales for the same base of restaurants for the same fiscal periods. “Comparable sales growth (decline)” represents the change in year-over-year comparable sales. “Global system-wide restaurant sales” represents total restaurant sales for all Company-owned and franchised restaurants open during the comparable periods, and “Global system- wide restaurant sales growth (decline)” represents the change in global system-wide restaurant sales year-over-year. Comparable sales, Comparable sales growth (decline), Global system-wide restaurant sales and Global system-wide sales growth (decline) exclude franchisees for which we suspended corporate support. We believe Domestic Company-owned, North America franchised, and International Comparable sales growth (decline) and Global system-wide restaurant sales information is useful in analyzing our results since our franchisees pay royalties and marketing fund contributions that are based on a percentage of franchise sales. Comparable sales and Global system-wide restaurant sales results for restaurants operating outside of the United States are reported on a constant dollar basis, which excludes the impact of foreign currency translation. Franchise sales also generate commissary revenue in the United States and in certain international markets. Comparable sales growth (decline) and Global system-wide restaurant sales information is also useful for comparison to industry trends and evaluating the strength of our brand. Management believes the presentation of Global system-wide restaurant sales growth (decline), excluding the impact of foreign currency, provides investors with useful information regarding underlying sales trends and the impact of new unit growth without being impacted by swings in the external factor of foreign currency. Franchise restaurant sales are not included in the Company’s revenues. Non-GAAP Financial Measures In addition to the results provided in accordance with U.S. GAAP, we provide certain non-GAAP measures, which present results on an adjusted basis. These are supplemental measures of performance that are not required by or presented in accordance with U.S. GAAP and include the following: adjusted EBITDA, 4-wall EBITDA, 4-wall EBITDA margin, adjusted net income attributable to common shareholders, and adjusted diluted earnings per common share. We believe that our non- GAAP financial measures enable investors to assess the operating performance of our business relative to our performance based on U.S. GAAP results and relative to other companies. We believe that the disclosure of these non-GAAP measures is useful to investors as they reflect metrics that our management team and Board utilize to evaluate our operating performance, allocate resources and administer employee incentive plans. The most directly comparable U.S. GAAP measures to adjusted EBITDA, 4-wall EBITDA, adjusted net income attributable to common shareholders, and adjusted diluted earnings per common share, are net income, segment adjusted EBITDA, net income attributable to common shareholders, and diluted earnings per common share, respectively. 4-wall EBITDA is defined as Domestic Company-owned restaurants segment revenue less total Domestic Company-owned restaurants segment cost of sales. 4-wall EBITDA margin is defined as 4-wall EBITDA divided by segment revenue for our Domestic Company-owned restaurants segment. These non-GAAP measures should not be construed as a substitute for or a better indicator of the Company’s performance than the Company’s U.S. GAAP results. 8
Page 9
Reconciliation of GAAP Financial Results to Non-GAAP Financial Measures Three Months Ended Six Months Ended (In thousands, except per share amounts) June 28, 2026 June 29, 2025 June 28, 2026 June 29, 2025 Net income $ 8,700$ 9,671$ 15,638$ 19,014 Income tax expense 4,971 4,235 9,108 8,778 Net interest expense 9,516 10,584 19,199 20,663 Depreciation and amortization 19,248 18,819 36,977 37,162 Stock-based compensation expense 3,057 3,824 7,466 7,493 Restructuring costs 3,438 2,451 7,548 4,631 Other costs 3,744 3,031 5,354 4,498 Refranchising transaction expense (gain), net 45 — (808) — Adjusted EBITDA $ 52,719$ 52,615$ 100,482$ 102,239 Net income attributable to common shareholders $ 8,104$ 9,267$ 15,063$ 18,295 Restructuring costs 4,416 2,475 8,706 4,610 Other costs 3,744 3,031 5,354 4,498 Accelerated software depreciation 910 — 910 — Refranchising transaction expense (gain), net 289 — (999) — Tax effect of adjustments (2,112) (1,250) (3,182) (2,068) Adjusted net income attributable to common shareholders $ 15,351$ 13,523$ 25,852$ 25,335 Diluted earnings per common share $ 0.24 $ 0.28 $ 0.46 $ 0.56 Restructuring costs 0.13 0.07 0.26 0.14 Other costs 0.11 0.10 0.16 0.13 Accelerated software depreciation 0.03 — 0.03 — Refranchising transaction expense (gain), net 0.01 — (0.03) — Tax effect of adjustments (0.06) (0.04) (0.10) (0.06) Adjusted diluted earnings per common share $ 0.46 $ 0.41 $ 0.78 $ 0.77 Footnotes to Non-GAAP Financial Measures For the three and six months ended June 28, 2026, represents costs associated with the Enterprise Transformation Plan. These amounts are inclusive of $1.0 million and $1.1 million for the three and six months ended June 28, 2026, respectively, of non-cash stock-based compensation and depreciation expenses which are excluded from adjusted EBITDA above but are reflected as adjustments to non-GAAP diluted EPS. For the three and six months ended June 29, 2025, represents costs associated with the International Transformation Plan. Please refer to the Company’s Quarterly Report on Form 10-Q for the quarter ended June 28, 2026 for more information about the Enterprise Transformation Plan and International Transformation Plan, respectively. For the three and six months ended June 28, 2026, represents costs associated with project-based strategic initiatives that are not related to our ongoing operations. For the three and six months ended June 29, 2025, other costs is comprised of the following: i. Losses on disposal of equipment incurred in connection with the termination of a COVID-era program that pre-purchased store equipment due to supply chain challenges; ii. Costs associated with project-based strategic initiatives that are not related to our ongoing operations; and iii. Costs incurred, net of anticipated insurance recoveries, arising from tornadoes that damaged the Texas QC Center as well as the restaurant support center and QC Center in Louisville, Kentucky. Represents additional net transaction expense (gain), associated with the refranchising of 85 restaurants on November 24, 2025. Net loss attributable to noncontrolling interest for the six months ended June 28, 2026 was approximately $0.4 million. Represents incremental accelerated depreciation expense related to the shortened useful life of legacy capitalized software assets due to the ongoing development and deployment of our new point-of-sale system and omnichannel platform. The tax effect on non-GAAP adjustments was calculated by applying the marginal tax rates of 23.2% for the three and six months ended June 28, 2026 and 22.7% for the three and six months ended June 29, 2025. (a) (b) (c) (a) (b) (d) (c) (e) (a) (b) (d) (c) (e) (a) (b) (c) (d) (e) 9
Page 10
Papa John’s International, Inc. and Subsidiaries Condensed Consolidated Balance Sheets In thousands, except per share amounts June 28,2026 December 28,2025 (Unaudited) Assets Current assets: Cash, cash equivalents, and restricted cash $ 28,490 $ 36,950 Accounts receivable, net 94,512 103,068 Notes receivable, current portion 1,630 3,387 Income tax receivable 1,566 6,189 Inventories 32,546 34,336 Prepaid expenses and other current assets 65,116 48,895 Assets held for sale 10,503 4,607 Total current assets 234,363 237,432 Property and equipment, net 241,707 251,312 Finance lease right-of-use assets, net 35,842 39,039 Operating lease right-of-use assets, net 152,826 161,606 Notes receivable, less current portion, net 4,068 3,262 Goodwill 64,799 67,576 Other assets 71,426 77,281 Total assets $ 805,031 $ 837,508 Liabilities, Redeemable noncontrolling interests and Stockholders’ deficit Current liabilities: Accounts payable $ 67,947 $ 61,218 Income and other taxes payable 8,807 8,941 Accrued expenses and other current liabilities 149,365 169,015 Current deferred revenue 8,927 13,096 Current finance lease liabilities 10,101 9,999 Current operating lease liabilities 22,813 23,725 Current portion of long-term debt 12,270 4,997 Liabilities held for sale 2,614 — Total current liabilities 282,844 290,991 Deferred revenue 17,493 19,294 Long-term finance lease liabilities 27,711 30,804 Long-term operating lease liabilities 147,407 156,405 Long-term debt, less current portion, net 715,218 710,436 Other long-term liabilities 55,571 62,264 Total liabilities 1,246,244 1,270,194 Redeemable noncontrolling interests 1,061 980 Stockholders’ deficit: Common stock ($0.01 par value per share; issued 49,303 at June 28, 2026 and 49,303 at December28, 2025) 493 493 Additional paid-in capital 455,708 457,112 Accumulated other comprehensive loss (5,717) (6,452) Retained earnings 195,297 210,763 Treasury stock (16,385 shares at June 28, 2026 and 16,502 shares at December 28, 2025, at cost)(1,098,835) (1,106,666) Total stockholders’ deficit (453,054) (444,750) Noncontrolling interests in subsidiaries 10,780 11,084 Total Stockholders’ deficit (442,274) (433,666) Total Liabilities, Redeemable noncontrolling interests and Stockholders’ deficit $ 805,031 $ 837,508 10
Page 11
Papa John’s International, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (Unaudited) Three Months Ended Six Months Ended In thousands, except per share amounts June 28,2026 June 29,2025 June 28,2026 June 29,2025 Revenues: Company-owned restaurant sales $ 142,182 $ 178,989 $ 285,316 $ 352,870 Franchise royalties and fees 46,585 48,302 94,163 96,358 Commissary revenues 230,818 234,576 453,459 463,517 Other revenues 21,459 23,136 43,247 46,893 Advertising funds revenue 41,353 44,163 84,821 87,837 Total revenues 482,397 529,166 961,006 1,047,475 Costs and expenses: Cost of sales 339,025 371,716 679,917 738,212 General and administrative expenses 58,954 70,118 114,950 135,285 Depreciation and amortization 19,248 18,819 36,977 37,162 Advertising funds expense 41,983 44,023 85,217 88,361 Total costs and expenses 459,210 504,676 917,061 999,020 Operating income 23,187 24,490 43,945 48,455 Net interest expense (9,516) (10,584) (19,199) (20,663) Income before income taxes 13,671 13,906 24,746 27,792 Income tax expense (4,971) (4,235) (9,108) (8,778) Net income 8,700 9,671 15,638 19,014 Net (income) loss attributable to noncontrolling interests (167) (140) 150 (261) Net income attributable to the Company $ 8,533 $ 9,531 $ 15,788 $ 18,753 Net income attributable to common shareholders $ 8,104 $ 9,267 $ 15,063 $ 18,295 Basic earnings per common share $ 0.25 $ 0.28 $ 0.46 $ 0.56 Diluted earnings per common share $ 0.24 $ 0.28 $ 0.46 $ 0.56 Basic weighted average common shares outstanding 33,024 32,849 32,980 32,808 Diluted weighted average common shares outstanding 33,129 32,969 33,069 32,932 11
Page 12
Papa John’s International, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (Unaudited) Six Months Ended In thousands June 28,2026 June 29,2025 Operating activities Net income $ 15,638 $ 19,014 Adjustments to reconcile net income to net cash provided by operating activities: Provision for allowance for credit losses on accounts and notes receivable 3,652 3,284 Depreciation and amortization 36,977 37,162 Deferred income taxes 664 1,600 Stock-based compensation expense 7,466 7,493 Refranchising and impairment (gain) loss (1,035) 1,693 Loss on disposal of property and equipment 729 2,576 Other 1,490 237 Changes in operating assets and liabilities, net of acquisitions: Accounts receivable 3,717 1,082 Income tax receivable 4,624 (308) Inventories 1,567 (1,980) Prepaid expenses and other current assets (4,651) (3,693) Other assets and liabilities (5,796) (3,160) Accounts payable 6,657 12,609 Income and other taxes payable (116) (6,132) Accrued expenses and other current liabilities (20,686) (9,315) Deferred revenue (5,961) (3,812) Advertising fund assets and liabilities (9,108) 8,493 Net cash provided by operating activities 35,828 66,843 Investing activities Purchases of property and equipment (26,356) (30,305) Purchases of property and equipment related to damages from natural disasters (1,221) (1,366) Insurance proceeds related to damages from natural disasters 850 2,900 Repayments of notes issued 1,256 4,534 Proceeds from dispositions and refranchising, net of cash transferred 4,295 — Proceeds from investments 3,232 4,739 Other — 109 Net cash used in investing activities (17,944) (19,389) Financing activities Net proceeds (repayments) of revolving credit facilities 11,259 (212,927) Proceeds from term loan — 200,000 Debt issuance costs — (3,223) Proceeds from exercise of stock options — 397 Dividends paid to common stockholders (30,864) (30,493) Tax payments for equity award issuances (1,584) (1,208) Distributions to noncontrolling interests (73) (339) Principal payments on finance leases (5,117) (4,903) Other 231 (55) Net cash used in financing activities (26,148) (52,751) Effect of exchange rate changes on cash, cash equivalents, and restricted cash (196) 641 Change in cash, cash equivalents, and restricted cash (8,460) (4,656) Cash, cash equivalents, and restricted cash at beginning of period 36,950 37,955 Cash, cash equivalents, and restricted cash at end of period $ 28,490 $ 33,299 12
Page 13
Papa John’s International, Inc. and Subsidiaries Segment Information The following tables present the operating results of our segments. We have four reportable segments: Domestic Company-owned restaurants, North America franchising, North America commissaries, and International. Under ASC 280, Segment Reporting, our segment performance is evaluated based on segment adjusted EBITDA. See the Company’s Form 10-Q for the quarter ended June 28, 2026 for further information on segments, including reconciliations of segment measures to consolidated measures for the quarter ended June 28, 2026. Three Months Ended June 28, 2026 In thousands, unaudited DomesticCompany-OwnedRestaurants North AmericaFranchising North AmericaCommissaries International Revenues from external customers $ 138,936 $ 33,037 $ 211,021 $ 45,040 Intersegment revenues — 231 44,808 — Segment revenue $ 138,936 $ 33,268 $ 255,829 $ 45,040 Less segment expenses : Cost of sales $ 123,335 $ — $ 224,519 $ 23,836 General and administrative expenses 8,966 9,528 8,976 8,509 Advertising funds expense — — — 5,324 Segment adjusted EBITDA $ 6,635 $ 23,740 $ 22,334 $ 7,371 Three Months Ended June 29, 2025 In thousands, unaudited DomesticCompany-OwnedRestaurants North AmericaFranchising North AmericaCommissaries International Revenues from external customers $ 175,797 $ 35,359 $ 214,846 $ 44,184 Intersegment revenues — 1,244 52,813 — Segment revenue $ 175,797 $ 36,603 $ 267,659 $ 44,184 Less segment expenses : Cost of sales $ 155,985 $ — $ 236,993 $ 24,407 General and administrative expenses 9,948 9,760 11,014 9,282 Advertising funds expense — — — 4,858 Segment adjusted EBITDA $ 9,864 $ 26,843 $ 19,652 $ 5,637 ___________________________________ Segment expenses excludes depreciation and amortization, stock-based compensation expense, and certain general and administrative expenses and other items that do not reflect normal, recurring expenses necessary to operate our business. (a) (a) (a) 13
Page 14
Six Months Ended June 28, 2026 In thousands, unaudited DomesticCompany-OwnedRestaurants North AmericaFranchising North AmericaCommissaries International Revenues from external customers $ 278,607 $ 67,490 $ 415,621 $ 88,267 Intersegment revenues — 465 86,962 — Segment revenue $ 278,607 $ 67,955 $ 502,583 $ 88,267 Less segment expenses : Cost of sales $ 246,431 $ — $ 450,286 $ 45,788 General and administrative expenses 17,656 18,862 17,516 16,500 Advertising funds expense — — — 10,465 Segment adjusted EBITDA $ 14,520 $ 49,093 $ 34,781 $ 15,514 Six Months Ended June 29, 2025 In thousands, unaudited DomesticCompany-OwnedRestaurants North AmericaFranchising North AmericaCommissaries International Revenues from external customers $ 346,592 $ 70,911 $ 427,765 $ 83,295 Intersegment revenues — 2,503 104,271 — Segment revenue $ 346,592 $ 73,414 $ 532,036 $ 83,295 Less segment expenses : Cost of sales $ 310,998 $ — $ 472,726 $ 44,191 General and administrative expenses 20,698 19,323 20,306 18,126 Advertising funds expense — — — 9,959 Segment adjusted EBITDA $ 14,896 $ 54,091 $ 39,004 $ 11,019 ___________________________________ Segment expenses excludes depreciation and amortization, stock-based compensation expense, and certain general and administrative expenses and other items that do not reflect normal, recurring expenses necessary to operate our business. (a) (a) (a) 14
Page 15
Papa John’s International, Inc. and Subsidiaries Supplemental Information - All Other In thousands, unaudited Three Months Ended Six Months Ended All Other June 28,2026 June 29,2025 June 28,2026 June 29,2025 Revenues from external customers $ 54,363 $ 58,980 $ 111,021 $ 118,912 Intersegment revenues 11,195 14,781 24,921 29,180 All Other revenue $ 65,558 $ 73,761 $ 135,942 $ 148,092 Cost of sales $ 15,599 $ 12,551 $ 31,420 $ 25,181 General and administrative expenses 2,802 2,513 5,057 4,940 Advertising funds expense 44,217 49,464 92,492 98,574 All Other costs and expenses $ 62,618 $ 64,528 $ 128,969 $ 128,695 All Other adjusted EBITDA $ 2,940 $ 9,233 $ 6,973 $ 19,397 ___________________________________ All other business units that do not meet the quantitative or qualitative thresholds for determining reporting segments, which are not operating segments, we refer to as “All Other.” These consist of operations that derive revenues from franchise contributions to marketing funds as well as information systems and related services used in restaurant operations, including our point-of-sale system, online and other technology-based ordering platforms. Our largest marketing fund is Papa Johns Marketing Fund (“PJMF”). PJMF is a consolidated nonstock corporation, intended to operate at break-even for the purpose of designing and administering advertising and promotional programs for all participating Domestic restaurants. Technology-based franchisee fees are meant to offset the costs of building, operating, and depreciating technology that supports franchisee operations. As such, these fees may vary from period to period, as they are designed to operate near break-even over time including the impact of depreciation. All Other is not a reportable segment under ASC 280, and this information is presented for informational purposes only. Please refer to the Company’s Form 10-Q for the second quarter ended June 28, 2026 for further information on segments, including reconciliations of segment measures to consolidated measures. All Other costs and expenses excludes depreciation and amortization, stock-based compensation expense, and certain general and administrative expenses and other items that do not reflect normal, recurring expenses necessary to operate our business. See the Company’s Form 10-Q for the second quarter ended June 28, 2026 for further information on segments, including reconciliations of segment measures to consolidated measures for the quarter ended June 28, 2026. (a) (b) (c) (a) (b) (c) 15