Exhibit 99.1

El Pollo Loco Holdings, Inc. Announces

Second Quarter 2025 Financial Results

COSTA MESA, CA – July 31, 2025 – El Pollo Loco Holdings, Inc. (Nasdaq: LOCO) today announced financial results for the 13-week period ended June 25, 2025.

Highlights for the second quarter ended June 25, 2025 compared to the second quarter ended June 26, 2024 were as follows:

●

Total revenue was $125.8 million compared to $122.2 million.

●

System-wide comparable restaurant sales⁽¹⁾ decreased by 0.3%.

●

Income from operations was $11.3 million compared to $12.3 million.

●

Restaurant contribution⁽¹⁾ was $19.9 million, or 19.1% of company-operated restaurant revenue, compared to $19.1 million, or 18.6% of company-operated restaurant revenue.

●

Net income was $7.1 million, or $0.24 per diluted share, compared to net income of $7.6 million, or $0.25 per diluted share.

●

Adjusted net income⁽¹⁾ was $8.2 million, or $0.28 per diluted share, compared to $7.8 million, or $0.26 per diluted share.

●

Adjusted EBITDA⁽¹⁾ was $18.5 million, compared to $17.2 million.

--------------------

(1)

System-wide comparable restaurant sales, restaurant contribution, adjusted net income and adjusted EBITDA are not presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and are defined under “Definitions of Non-GAAP and other Key Financial Measures” below. A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure is included in the accompanying financial data. See also “Non-GAAP Financial Measures” below.

Liz Williams, Chief Executive Officer of El Pollo Loco Holdings, Inc., stated, “During the quarter, we made meaningful progress against our strategy as the investments we’ve made in our brand re-launch and menu innovations are resonating with our customers. Despite ending the quarter with slightly negative sales performance, we saw modest sequential improvement in overall sales and achieved a return to positive system-wide traffic growth. Additionally, we had profitability growth across both the restaurant and corporate-level. With the successful introduction of Fresca Wraps and Salads, followed by premium Quesadillas, we are building a strong foundation for long-term sustainable growth. Our solid unit growth in 2025, combined with a growing development pipeline for further acceleration in 2026 position us well for national expansion as the fire-grilled chicken leader.”

Second Quarter 2025 Financial Results

Company-operated restaurant revenue in the second quarter of 2025 increased to $104.3 million, compared to $102.3 million in the second quarter of 2024, mainly due to an increase in company-operated comparable restaurant revenue of $1.2 million, or 1.2%, as well as $0.9 million of additional sales from the opening of two restaurants during or after the

second quarter of 2024. The company-operated comparable restaurant sales increase consisted of a 1.5% increase in average check size due to increases in menu prices, partially offset by a 0.3% decrease in transactions.

Franchise revenue in the second quarter of 2025 increased 14.8% to $13.4 million. This increase was primarily due to the $1.6 million in franchisee IT pass through revenue related to the franchisee rollout of the new Point of Sale (POS) system which is offset by a corresponding increase in franchise expenses. In addition, the increase in franchise revenue was due to the five franchise-operated restaurant openings during or subsequent to the second quarter of 2024. The increase in franchise revenue was partially offset by a franchise comparable restaurant sales decrease of 1.1%.

Income from operations in the second quarter of 2025 was $11.3 million, compared to $12.3 million in the second quarter of 2024. Restaurant contribution was $19.9 million, or 19.1% of company-operated restaurant revenue, compared to $19.1 million, or 18.6% of company-operated restaurant revenue in the second quarter of 2024. The increase in restaurant contribution as a percentage of company-operated restaurant revenue was largely due to higher menu prices combined with better operating efficiencies.

General and administrative expenses in the second quarter of 2025 were $13.5 million, compared to $11.8 million in the second quarter of 2024. The increase for the quarter was primarily due to $0.8 million increase in stock compensation expenses, $0.8 million in special legal and professional fee costs related to shareholder activism and related matters and $0.7 million increase in restructuring and executive transition cost. The general and administrative expenses increase was partially offset by $0.6 million decrease in other general and administrative expenses.

Net income for the second quarter of 2025 was $7.1 million, or $0.24 per diluted share, compared to net income of $7.6 million, or $0.25 per diluted share, in the second quarter of 2024. Adjusted net income was $8.2 million, or $0.28 per diluted share, during the second quarter of 2025, compared to $7.8 million, or $0.26 per diluted share, during the second quarter of 2024.

As of June 25, 2025, after net pay down of $2.0 million on its five-year senior-secured revolving credit facility during the twenty-six weeks, the Company’s outstanding debt balance was $69.0 million with $9.0 million in cash and cash equivalents. Additionally, during the second quarter, the Company repurchased 3,479 shares of its common stock under its Share Repurchase Program, using open market purchases, for total consideration of approximately $0.1 million. The Share Repurchase Program was terminated on March 31, 2025.

Subsequent Events

Subsequent to the quarter-end, the Company paid down an additional $1.0 million net of borrowings on its 2022 Revolver resulting in outstanding borrowings of $68.0 million as of July 31, 2025.

2025 Outlook

The Company is providing the following expectations for the remainder of 2025:

●

The opening of ten to eleven system-wide restaurants including nine to ten franchised restaurants and up to one company-operated restaurant.

●

Capital spending between $31.0 – $34.0 million.

●

G&A expense between $48.0 and $51.0 million, excluding one-time costs.

●

Estimated effective income tax rate of 29.0 – 29.5% before discrete items.

Definitions of Non-GAAP and other Key Financial Measures

System-Wide Sales are neither required by, nor presented in accordance with GAAP. System-wide sales are the sum of company-operated restaurant revenue and sales from franchised restaurants. The Company’s total revenue in the consolidated statements of income is limited to company-operated restaurant revenue and franchise revenue from the Company’s franchisees. Accordingly, system-wide sales should not be considered in isolation or as a substitute for our results as reported under GAAP. Management believes that the presentation of system-wide sales provides useful information to investors, because it is a measure that is widely used in the restaurant industry, including by our management, to evaluate brand scale and market penetration. System-wide sales do not include the eight currently licensed stores in the Philippines. The total number of currently licensed stores reflects the closure of two licensed restaurants during the twenty-six weeks ended June 25, 2025.

Company-Operated Restaurant Revenue consists of sales of food and beverages in company-operated restaurants net of promotional allowances, employee meals, and other discounts. Company-operated restaurant revenue in any period is directly influenced by the number of operating weeks in such period, the number of open restaurants, and comparable restaurant sales. Seasonal factors and the timing of holidays cause our revenue to fluctuate from quarter to quarter. Our revenue per restaurant is typically lower in the first and fourth quarters due to reduced January and December transactions and higher in the second and third quarters. As a result of seasonality, our quarterly and annual results of operations and key performance indicators such as company-operated restaurant revenue and comparable restaurant sales may fluctuate.

Comparable Restaurant Sales reflect year-over-year sales changes for comparable company-operated, franchised and system-wide restaurants. A restaurant enters our comparable restaurant base the first full week after it has operated for 15 months. Comparable restaurant sales exclude restaurants closed during the applicable period. At June 25, 2025, there were 485 comparable restaurants, 171 company-operated and 314 franchised. Comparable restaurant sales indicate the performance of existing restaurants, since new restaurants are excluded. Comparable restaurant sales growth can be generated by an increase in the number of meals sold and/or by increases in the average check amount, resulting from a shift in menu mix and/or higher prices resulting from new products or price increases. Because other companies may calculate this measure differently than we do, comparable restaurant sales as presented herein may not be comparable to similarly titled measures reported by other companies. Management believes that comparable restaurant sales is a valuable metric for investors to evaluate the performance of our store base, excluding the impact of new stores and closed stores.

Restaurant Contribution and Restaurant Contribution Margin are neither required by, nor presented in accordance with, GAAP. Restaurant contribution is defined as company-operated restaurant revenue less company restaurant expenses, which includes food and paper cost, labor and related expenses, and occupancy and other operating expenses, where applicable. Restaurant contribution therefore excludes franchise revenue, franchise advertising fee revenue and franchise expenses as well as certain other costs, such as general and administrative expenses, franchise expenses, depreciation and amortization, asset impairment and closed-store reserve, loss on disposal of assets and other costs that are considered corporate-level expenses and are not considered normal operating costs of our restaurants. Accordingly, restaurant contribution is not indicative of overall Company results and does not accrue directly to the benefit of stockholders because of the exclusion of certain corporate-level expenses. Restaurant contribution margin is defined as restaurant contribution as a percentage of net company-operated restaurant revenue. Restaurant contribution and restaurant contribution margin are supplemental measures of operating performance of our restaurants, and our calculations thereof may not be comparable to those reported by other companies. Restaurant contribution and restaurant contribution margin have limitations as analytical tools, and you should not consider them in isolation, or superior to, or as substitutes for the analysis of our results as reported under GAAP. Management uses restaurant contribution and restaurant contribution margin as key metrics to evaluate the profitability of incremental sales at our restaurants, to evaluate our restaurant performance across periods, and to evaluate our restaurant financial performance compared with our competitors. Management believes that restaurant contribution and restaurant contribution margin are important tools for investors, because they are widely-used metrics within the restaurant industry to evaluate restaurant-level productivity, efficiency, and performance. Management further believes restaurant level operating margin is useful to investors to highlight trends in our core business that may not otherwise be apparent to investors when relying solely on GAAP financial measures.

EBITDA and Adjusted EBITDA are neither required by, nor presented in accordance with, GAAP. EBITDA represents net income (loss) before interest expense (net of interest income), provision (benefit) for income taxes, depreciation, and amortization, and Adjusted EBITDA represents net income (loss) before interest expense (net of interest income), provision (benefit) for income taxes, depreciation, amortization, and items that we do not consider representative of our ongoing operating performance, as identified in the reconciliation table included under “Unaudited Reconciliation of Net

Income to EBITDA and Adjusted EBITDA” in the accompanying financial tables at the end of this release. EBITDA and Adjusted EBITDA as presented in this release are supplemental measures of our performance that are neither required by, nor presented in accordance with, GAAP. EBITDA and Adjusted EBITDA are not measurements of our financial performance under GAAP and should not be considered as alternatives to net income, operating income, or any other performance measures derived in accordance with GAAP, or as alternatives to cash flow from operating activities as a measure of our liquidity. In addition, in evaluating EBITDA and Adjusted EBITDA, you should be aware that in the future we will incur expenses or charges such as those added back to calculate EBITDA and Adjusted EBITDA. Our presentation of EBITDA and Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.

EBITDA and Adjusted EBITDA have limitations as analytical tools, and you should not consider them in isolation, or as substitutes for analysis of our results as reported under GAAP. Some of these limitations are (i) they do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments, (ii) they do not reflect changes in, or cash requirements for, our working capital needs, (iii) they do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debt, (iv) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements, (v) they do not adjust for all non-cash income or expense items that are reflected in our statements of cash flows, (vi) they do not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our on-going operations, and (vii) other companies in our industry may calculate these measures differently than we do, limiting their usefulness as comparative measures. We compensate for these limitations by providing specific information regarding the GAAP amounts excluded from such non-GAAP financial measures. We further compensate for the limitations in our use of non-GAAP financial measures by presenting comparable GAAP measures more prominently.

Management believes that EBITDA and Adjusted EBITDA facilitate operating performance comparisons from period to period by isolating the effects of some items that vary from period to period without any correlation to core operating performance or that vary widely among similar companies. These potential differences may be caused by variations in capital structures (affecting interest expense), tax positions (such as the impact on periods or companies of changes in effective tax rates or NOLs) and the age and book depreciation of facilities and equipment (affecting relative depreciation expense). We also present EBITDA and Adjusted EBITDA because (i) management believes that these measures are frequently used by securities analysts, investors and other interested parties to evaluate companies in our industry, (ii) management believes that investors will find these measures useful in assessing our ability to service or incur indebtedness, and (iii) we use EBITDA and Adjusted EBITDA internally for a number of benchmarks, including to compare our performance to that of our competitors.

Adjusted Net Income is neither required by, nor presented in accordance with, GAAP. Adjusted net income represents net income adjusted for (i) costs (or gains) related to loss (or gains) on disposal of assets and asset impairment and closed store costs reserves, (ii) expenses related to special legal and professional fees, (iii) extraordinary legal settlement costs, (iv) restructuring charges and executive transition costs, (v) insurance proceeds related to reimbursement of lost profits, net of the related costs and (vi) provision for income taxes at a normalized tax rate of 29.3% for both the thirteen and twenty-six weeks ended June 25, 2025, respectively, and 28.2% and 27.7% for the thirteen weeks and twenty-six weeks ended June 26, 2024, respectively, which reflects our estimated long-term effective tax rate, including both federal and state income taxes (excluding the impact of the income tax receivable agreement, valuation allowance and other discrete items) and applied after giving effect to the foregoing adjustments. Because other companies may calculate these measures differently than we do, adjusted net income as presented herein may not be comparable to similarly titled measures reported by other companies. Management believes adjusted net income is an important supplement to GAAP measures that enhances the overall understanding of our operating performance and long-term profitability, and enables investors to more effectively compare the Company’s performance to prior and future periods.

Conference Call

The Company will host a conference call to discuss financial results for the second quarter of 2025 today at 4:30 PM Eastern Time. Liz Williams, Chief Executive Officer, and Ira Fils, Chief Financial Officer, will host the call.

The conference call can be accessed live over the phone by dialing 201-493-6780. A replay will be available after the call and can be accessed by dialing 412-317-6671; the passcode is 13754232. The replay will be available until Thursday, August 14, 2025. The conference call will also be webcast live from the Company’s corporate website at

investor.elpolloloco.com under the “Events & Presentations” page. An archive of the webcast will be available at the same location on the corporate website shortly after the call has concluded.

About El Pollo Loco

El Pollo Loco (Nasdaq: LOCO) is the nation's leading fire-grilled chicken restaurant known for its craveable, flavorful, and better-for-you offerings. Our menu features innovative meals with Mexican flavors all made in our restaurants daily using quality ingredients. At El Pollo Loco, inclusivity is at the heart of our culture. Our community of over 4,000 employees reflects our commitment to creating a workplace where everyone has a seat at our table. Since 1980, El Pollo Loco has successfully expanded its presence, operating more than 495 company-owned and franchised restaurants across seven U.S. states: Arizona, California, Colorado, Nevada, Texas, Utah and Louisiana. The Company has also extended its footprint internationally, with eight licensed restaurant locations in the Philippines. For more information or to place an order, visit the Loco Rewards APP or ElPolloLoco.com. Follow us on Instagram, TikTok, Facebook, or X.

Forward-Looking Statements

This press release contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact included in this press release are forward-looking statements. Forward-looking statements discuss our current expectations and projections relating to our financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements because they do not relate strictly to historical or current facts. These statements may include words such as “aim,” “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “outlook,” “potential,” “project,” “projection,” “plan,” “intend,” “seek,” “may,” “could,” “would,” “will,” “should,” “can,” “can have,” “likely,” the negatives thereof and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. They appear in a number of places throughout this press release and include our 2025 outlook and statements regarding the expected results of our initiatives and our ability to capture opportunities and attract franchisees, as well as our ongoing business intentions, beliefs or current expectations concerning, among other things, our results of operations, financial condition, liquidity, prospects, growth, trends, strategies and the industry in which we operate. All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those that we expected.

While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and it is impossible for us to anticipate all factors that could affect our actual results. All forward-looking statements are expressly qualified in their entirety by these cautionary statements. You should evaluate all forward-looking statements made in this press release in the context of the risks and uncertainties that could cause outcomes to differ materially from our expectations. These factors include, but are not limited to: our ability to open new restaurants in new and existing markets, including difficulty in finding sites and in negotiating acceptable leases; our ability to compete successfully with other quick-service and fast casual restaurants; global economic or other business conditions that may affect the desire or ability of our customers to purchase our products such as inflationary pressures, high unemployment levels, increases in gas prices, and declines in median income growth, consumer confidence and consumer discretionary spending, among other considerations; our ability to attract, develop, assimilate, and retain employees; our vulnerability to changes in political and economic conditions and consumer preferences; our vulnerability to conditions in the greater Los Angeles area and to natural disasters given the geographic concentration and real estate intensive nature of our business; the possibility that we may continue to incur significant impairment of certain of our assets, in particular in our new markets; changes in food and supply costs, especially for chicken, labor, construction and utilities; the impacts of the uncertainty regarding pandemics, epidemics or infectious disease outbreaks (such as the COVID-19 pandemic) on our company, our employees, our customers, our partners, our industry and the economy as a whole, as well as our franchisees’ ability to operate their individual restaurants without disruption; social media and negative publicity, whether or not valid, and our ability to respond to and effectively manage the accelerated impact of social media; our ability to continue to expand our digital business, delivery orders and catering; concerns about food safety and quality and about food-borne illness; dependence on frequent and timely deliveries of food and supplies; our ability to service our level of indebtedness; uncertainty related to the success of our marketing programs, new menu items, advertising campaigns and restaurant designs and remodels; changes in trade policies, tariff and import regulations by the United States and other countries from which we source some of our produce, packaging, and other items; our limited control over our franchisees and potential deterioration of our relations with existing or potential franchisees; potential exposure to unexpected costs and losses from our self-insurance programs; potential obligations under long-term and non-cancelable leases, and our ability to renew leases at the end of their terms; our ability to achieve our social and environmental sustainability goals; the impact of any

failure of our information technology system or any breach of our network security; the impact of any security breaches on our ability to protect our customers’ payment method data or personal information; our ability to enforce and maintain our trademarks and protect our other proprietary intellectual property; adverse changes in the economic environment, including inflation and increased labor and supply costs, which may affect our franchisees, with adverse consequences to us; the impact of federal, state and local labor law governing our relationships with our employees, including minimum wage laws, minimum standards for fast food workers or other similar laws; risks related to government regulation and litigation, including employment and labor laws; the impact of any liabilities arising from environmental laws; fluctuations in our quarterly operating results due to seasonality and other factors; any future offerings of debt or equity securities that may impact the market price of our common stock; the possibility that Delaware law, our organizational documents, our shareholder rights agreement, and our existing and future debt agreements may impede or discourage a takeover; the impact of shareholder activism on our expenses, business and stock price; and other risks set forth in our filings with the Securities and Exchange Commission (SEC) from time to time, including under Item 1A, Risk Factors in our Annual Report on Form 10-K for the year ended December 25, 2024, as such risk factors may be amended, supplemented or superseded from time to time by other reports we file with the Securities and Exchange Commission, all of which are or will be available online at www.sec.gov.

We caution you that the important factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences we anticipate or affect us or our operations in the ways that we expect. The forward-looking statements included in this press release are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law. If we do update one or more forward-looking statements, no inference should be made that we will make additional updates with respect to those or other forward-looking statements. We qualify all of our forward-looking statements by these cautionary statements.

Non-GAAP Financial Measures

To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures that are supplemental measures of the operating performance of our business and restaurants: System-wide sales, Restaurant contribution and restaurant contribution margin, EBITDA and Adjusted EBITDA, and Adjusted net income. Our calculations of these non-GAAP financial measures may not be comparable to those reported by other companies. These measures have limitations as analytical tools, and are not intended to be considered in isolation or as substitutes for, or superior to, financial measures prepared and presented in accordance with GAAP. We use non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons and to evaluate our restaurants’ financial performance against our competitors’ performance. We believe these measures they provide useful information about our operating results, enhance understanding of past performance and future prospects, and allow for greater transparency with respect to key metrics used by management in its financial and operational decision making. These non-GAAP financial measures may also assist investors in evaluating our business and performance relative to industry peers and provide greater transparency with respect to the Company’s financial condition and results of operation.

Additional information about these non-GAAP financial measures (System-wide sales, Restaurant contribution and restaurant contribution margin, EBITDA and Adjusted EBITDA, and Adjusted net income) is provided under “Definitions of Non-GAAP and other Key Financial Measures” above. For a reconciliations of each of these non-GAAP financial measures to the most directly comparable GAAP financial measure, see “Unaudited Reconciliation of System-Wide Sales to Company-Operated Restaurant Revenue and Total Revenue,” “Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA,” “Unaudited Reconciliation of Net Income to Adjusted Net Income” and “Unaudited Reconciliation of Income from Operations to Restaurant Contribution” in the accompanying financial tables at the end of this press release.

Investor Contact:

Jeff Priester

ICR

Investors@elpolloloco.com

Media Contact:

Brittney Shaffer

media@elpolloloco.com

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except share data)


	Thirteen Weeks Ended						Twenty-Six Weeks Ended
	June 25, 2025			June 26, 2024			June 25, 2025			June 26, 2024
	$		%	$		%	$		%	$		%
Revenue:
Company-operated restaurant revenue	$	104,318	82.9	$	102,307	83.7	$	202,683	82.7	$	199,460	83.7
Franchise revenue		13,372	10.6		11,651	9.5		26,555	10.8		22,999	9.7
Franchise advertising fee revenue		8,144	6.5		8,218	6.8		15,773	6.5		15,870	6.6
Total revenue		125,834	100.0		122,176	100.0		245,011	100.0		238,329	100.0
Cost of operations⁽¹⁾:
Food and paper cost		25,496	24.5		25,731	25.2		50,235	24.8		51,350	25.7
Labor and related expenses		32,155	30.8		32,868	32.1		64,334	31.7		63,448	31.8
Occupancy and other operating expenses		26,741	25.6		24,656	24.1		52,414	25.9		48,521	24.3
Company restaurant expenses⁽¹⁾		84,392	80.9		83,255	81.4		166,983	82.4		163,319	81.8
General and administrative expenses		13,532	10.8		11,787	9.6		24,795	10.1		23,712	9.9
Franchise expenses		12,627	10.0		10,871	8.9		25,069	10.2		21,473	9.0
Depreciation and amortization		3,929	3.1		3,870	3.2		7,816	3.2		7,721	3.2
Loss on disposal of assets		43	0.0		63	0.1		54	0.0		104	0.0
Gain on recovery of insurance proceeds, net		—	—		—	—		—	—		(41)	(0.0)
Loss on disposition of restaurants		—	—		7	0.0		—	—		7	0.0
Impairment and closed-store reserves		6	0.0		5	0.0		17	0.0		37	0.0
Total expenses		114,529	91.0		109,858	89.9		224,734	91.7		216,332	90.8

Income from operations		11,305	9.0		12,318	10.1		20,277	8.3		21,997	9.2
Interest expense, net		1,207	1.0		1,527	1.2		2,383	1.0		3,091	1.3
Income before provision for income taxes		10,098	8.0		10,791	8.9		17,894	7.3		18,906	7.9
Provision for income taxes		2,991	2.4		3,158	2.6		5,306	2.2		5,361	2.2
Net income	$	7,107	5.6	$	7,633	6.3	$	12,588	5.1	$	13,545	5.7
Net income per share:
Basic	$	0.24		$	0.25		$	0.43		$	0.44
Diluted	$	0.24		$	0.25		$	0.43		$	0.44
Weighted-average shares used in computing net income per share:
Basic		29,097,871			30,240,170			29,092,409			30,508,970
Diluted		29,272,394			30,378,048			29,314,443			30,661,830

(1)	Percentages for line items relating to cost of operations and company restaurant expenses are calculated with company-operated restaurant revenue as the denominator. All other percentages use total revenue.

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED SELECTED CONDENSED CONSOLIDATED BALANCE SHEETS AND SELECTED OPERATING DATA

(dollar amounts in thousands)


	As of
	June 25, 2025		December 25, 2024
Selected Balance Sheet Data:
Cash and cash equivalents	$	8,989	$	2,484
Total assets		596,777		592,014
Total debt		69,000		71,000
Total liabilities		322,599		331,345
Total stockholders’ equity		274,178		260,669


	Twenty-Six Weeks Ended
	June 25, 2025			June 26, 2024
Selected Operating Data:
Company-operated restaurants at end of period		174			171
Franchised restaurants at end of period		325			324
Company-operated:
Comparable restaurant sales growth		0.9	%		3.4	%
Restaurants in the comparable base		171			168

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED RESTAURANT COUNTS AT THE BEGINNING AND END OF EACH OF THE LAST THREE FISCAL YEARS AND THE TWENTY-SIX WEEKS ENDED JUNE 25, 2025


	Twenty-Six Weeks Ended	Fiscal Year Ended
	June 25, 2025	2024	2023	2022
Company-operated restaurant activity⁽¹⁾:
Beginning of period	173	172	188	189
Openings	—	2	2	4
Restaurant sale to Company	1	—	—	—
Restaurant sale to franchisee	—	(1)	(18)	(3)
Closures	—	—	—	(2)
Restaurants at end of period	174	173	172	188
Franchised restaurant activity:
Beginning of period	325	323	302	291
Openings	3	2	3	9
Restaurant sale to Company	(1)
Restaurant sale to franchisee	—	1	18	3
Closures	(2)	(1)	—	(1)
Restaurants at end of period	325	325	323	302
System-wide restaurant activity:
Beginning of period	498	495	490	480
Openings	3	4	5	13
Closures	(2)	(1)	—	(3)
Restaurants at end of period	499	498	495	490

(1)	Our restaurant count above includes 499 domestic restaurants and excludes the eight licensed restaurants in the Philippines. This total reflects the closure of two licensed restaurants during the twenty-six weeks ended June 25, 2025.

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED RECONCILIATION OF SYSTEM-WIDE SALES TO COMPANY-OPERATED RESTAURANT REVENUE AND TOTAL REVENUE

(in thousands)


	Thirteen Weeks Ended				Twenty-Six Weeks Ended
(Dollar amounts in thousands)	June 25, 2025		June 26, 2024		June 25, 2025		June 26, 2024
Company-operated restaurant revenue	$	104,318	$	102,307	$	202,683	$	199,460
Franchise revenue		13,372		11,651		26,555		22,999
Franchise advertising fee revenue		8,144		8,218		15,773		15,870
Total Revenue		125,834		122,176		245,011		238,329
Franchise revenue		(13,372)		(11,651)		(26,555)		(22,999)
Franchise advertising fee revenue		(8,144)		(8,218)		(15,773)		(15,870)
Sales from franchised restaurants		182,720		183,300		353,808		354,036
System-wide sales⁽¹⁾	$	287,038	$	285,607	$	556,491	$	553,496

(1)	System-wide sales do not include the eight licensed stores in the Philippines.

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA

(in thousands)


	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	June 25, 2025		June 26, 2024		June 25, 2025		June 26, 2024
Adjusted EBITDA:
Net income, as reported	$	7,107	$	7,633	$	12,588	$	13,545
Non-GAAP adjustments:
Provision for income taxes		2,991		3,158		5,306		5,361
Interest expense, net of interest income		1,207		1,527		2,383		3,091
Depreciation and amortization		3,929		3,870		7,816		7,721
EBITDA	$	15,234	$	16,188	$	28,093	$	29,718
Stock-based compensation expense (a)		1,700		897		2,747		1,817
Loss on disposal of assets (b)		43		63		54		104
Impairment and closed-store reserves (c)		6		5		17		37
Loss on disposition of restaurants (d)		—		7		—		7
Legal settlement (e)		—		—		(619)		—
Special legal and professional fees expense (f)		780		—		1,395		—
Gain on recovery of insurance proceeds, net (g)		—		—		—		(41)
Restructuring and executive transition costs (h)		710		—		710		1,194
Pre-opening costs (i)		—		58		1		81
Adjusted EBITDA	$	18,473	$	17,218	$	32,398	$	32,917

(a)	Includes non-cash, stock-based compensation.

(b)	Loss on disposal of assets includes the loss or gain on disposal of assets related to retirements and replacement or write-off of leasehold improvements or equipment.

(c)

Includes costs related to impairment of property and equipment and ROU assets and closing restaurants. During both the thirteen and twenty-six weeks ended June 25, 2025 and June 26, 2024, we did not record any non-cash impairment charges. During both the thirteen and twenty-six weeks ended June 25, 2025 and June 26, 2024, we recognized less than $0.1 million of closed-store reserve expense related to the amortization of ROU assets, property taxes and CAM payments for our closed locations.

(d)

During the thirteen and twenty-six weeks ended June 26, 2024, we completed the sale of one restaurant within California to an existing franchisee due to an expiring lease term on April 30, 2024. This sale resulted in cash proceeds of $0.1 million and a net loss on sale of restaurant of less than $0.1 million for the thirteen and twenty-six weeks ended June 26, 2024.

(e)	Includes $0.6 million received from legal settlement, net of legal expenses.

(f)	Consists of legal and professional costs related to shareholder activism and related matters.

(g)

During the twenty-six weeks ended June 25, 2024, the Company recognized gains of less than $0.1 million related to the reimbursement of property and equipment and expenses. The gain on recovery of insurance proceeds and lost profits, net of the related costs, is included in the accompanying condensed consolidated statements of income, for the twenty-six weeks ended June 25, 2024, as a reduction of company restaurant expenses.

(h)	Consists of costs associated with the transition of certain executive officers, such as severance and stock-based compensations costs and costs associated with restructuring certain positions in the organization for the twenty-six weeks ended June 25, 2025 and June 26, 2024, respectively.

(i)

Pre-opening costs are a component of general and administrative expenses, and consist of costs directly associated with the opening of new restaurants and incurred prior to opening, including management labor costs, staff labor costs during training, food and supplies used during training, marketing costs, and other related pre-opening costs. These are generally incurred over the three to five months prior to opening. Pre-opening costs also include occupancy costs incurred between the date of possession and the opening date for a restaurant.

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME

(dollar amounts in thousands, except share data)


	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	June 25, 2025		June 26, 2024		June 25, 2025		June 26, 2024
Adjusted net income:
Net income, as reported	$	7,107	$	7,633	$	12,588	$	13,545
Provision for taxes, as reported		2,991		3,158		5,306		5,361
Loss on disposal of assets		43		63		54		104
Impairment and closed-store reserves		6		5		17		37
Loss on disposition of restaurants		—		7		—		7
Legal settlements		—		—		(619)		—
Special legal and professional fees expense		780		—		1,395		—
Gain on recovery of insurance proceeds, net		—		—		—		(41)
Restructuring and executive transition costs		710		—		710		1,194
Provision for income taxes		(3,414)		(3,061)		(5,707)		(5,597)
Adjusted net income	$	8,223	$	7,805	$	13,744	$	14,610
Adjusted weighted-average share and per share data:
Adjusted net income per share
Basic	$	0.28	$	0.26	$	0.47	$	0.48
Diluted	$	0.28	$	0.26	$	0.47	$	0.48
Weighted-average shares used in computing adjusted net income per share
Basic		29,097,871		30,240,170		29,092,409		30,508,970
Diluted		29,272,394		30,378,048		29,314,443		30,661,830

EL POLLO LOCO HOLDINGS, INC.

UNAUDITED RECONCILIATION OF INCOME FROM OPERATIONS TO RESTAURANT CONTRIBUTION

(dollar amounts in thousands)


	Thirteen Weeks Ended						Twenty-Six Weeks Ended
	June 25, 2025			June 26, 2024			June 25, 2025			June 26, 2024
Restaurant contribution:
Income from operations	$	11,305		$	12,318		$	20,277		$	21,997
Add (less):
General and administrative expenses		13,532			11,787			24,795			23,712
Franchise expenses		12,627			10,871			25,069			21,473
Depreciation and amortization		3,929			3,870			7,816			7,721
Loss on disposal of assets		43			63			54			104
Gain on recovery of insurance proceeds, net		—			—			—			(41)
Franchise revenue		(13,372)			(11,651)			(26,555)			(22,999)
Franchise advertising fee revenue		(8,144)			(8,218)			(15,773)			(15,870)
Impairment and closed-store reserves		6			5			17			37
Loss on disposition of restaurants		—			7			—			7
Restaurant contribution	$	19,926		$	19,052		$	35,700		$	36,141

Company-operated restaurant revenue:
Total revenue	$	125,834		$	122,176		$	245,011		$	238,329
Less:
Franchise revenue		(13,372)			(11,651)			(26,555)			(22,999)
Franchise advertising fee revenue		(8,144)			(8,218)			(15,773)			(15,870)
Company-operated restaurant revenue	$	104,318		$	102,307		$	202,683		$	199,460

Restaurant contribution margin (%)		19.1	%		18.6	%		17.6	%		18.1	%

El Pollo Loco Holdings, Inc. 8-K