EWCZ · As filed with the SEC
European Wax Center income statement, by fiscal year
The statement as European Wax Center presents it in its 10-Q and 10-K: its own lines, labels and order. Tables over time lines up standardized figures across every filing.
CONSOLIDATED STATEMENTS OF OPERATIONS · USD
| USD | FY2026 Year ended Jan 3, 2026 | FY2025 Year ended Jan 4, 2025 | FY2023 Year ended Jan 6, 2024 | FY2022 Year ended Dec 31, 2022 | FY2021 Year ended Dec 25, 2021 | FY2020 Year ended Dec 26, 2020 | FY2019 Year ended Dec 28, 2019 |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| European Wax Center, Inc. and Subsidiaries - Product | 112,566,000 | 121,453,000 | 125,269,000 | 117,745,000 | 99,740,000 | 56,977,000 | 83,620,000 |
| European Wax Center, Inc. and Subsidiaries - Royalty | 52,409,000 | 53,094,000 | 53,352,000 | 49,733,000 | 43,648,000 | 25,674,000 | 36,737,000 |
| European Wax Center, Inc. and Subsidiaries - Marketing | 30,107,000 | 30,171,000 | 29,994,000 | 28,041,000 | 24,610,000 | 13,465,000 | 21,972,000 |
| European Wax Center, Inc. and Subsidiaries - Other Revenue | 11,544,000 | 12,198,000 | 12,409,000 | 11,832,000 | 10,680,000 | 7,291,000 | 11,868,000 |
| European Wax Center, Inc. and Subsidiaries | 206,626,000 | 216,916,000 | 221,024,000 | 207,351,000 | 178,678,000 | 103,407,000 | 154,197,000 |
| OPERATING EXPENSES | |||||||
| European Wax Center, Inc. and Subsidiaries | 53,834,000 | 57,313,000 | 62,637,000 | 59,227,000 | 46,841,000 | 35,508,000 | 40,898,000 |
| European Wax Center, Inc. and Subsidiaries | 58,365,000 | 58,696,000 | 59,485,000 | 58,951,000 | 61,812,000 | 38,997,000 | 64,967,000 |
| European Wax Center, Inc. and Subsidiaries | 30,898,000 | 32,949,000 | 33,869,000 | 28,659,000 | 24,990,000 | 11,495,000 | 21,132,000 |
| Depreciation and amortization | 20,402,000 | 20,279,000 | 20,170,000 | 20,231,000 | 20,333,000 | 19,582,000 | 15,534,000 |
| European Wax Center, Inc. and Subsidiaries | 20,402,000 | 20,279,000 | 20,170,000 | 20,231,000 | 20,333,000 | 19,582,000 | 15,534,000 |
| European Wax Center, Inc. and Subsidiaries | — | (2,000) | 7,000 | 7,000 | 335,000 | 1,044,000 | (4,451,000) |
| European Wax Center, Inc. and Subsidiaries | — | — | — | — | 0 | 0 | 18,183,000 |
| Gain on sale of centers | — | (81,000) | — | — | — | — | — |
| European Wax Center, Inc. and Subsidiaries | — | (81,000) | — | — | — | — | — |
| European Wax Center, Inc. and Subsidiaries | 125,000 | — | — | — | — | — | — |
| Gain on sale of centers | 0 | — | — | — | 0 | 0 | (2,120,000) |
| European Wax Center, Inc. and Subsidiaries | 0 | — | — | — | 0 | 0 | 2,120,000 |
| European Wax Center, Inc. and Subsidiaries | 163,624,000 | 169,154,000 | 176,168,000 | 167,075,000 | 154,311,000 | 106,626,000 | 163,045,000 |
| European Wax Center, Inc. and Subsidiaries | 43,002,000 | 47,762,000 | 44,856,000 | 40,276,000 | 24,367,000 | (3,219,000) | (8,848,000) |
| European Wax Center, Inc. and Subsidiaries | 26,307,000 | 25,492,000 | 26,686,000 | 23,626,000 | (20,286,000) | 18,276,000 | (15,548,000) |
| European Wax Center, Inc. and Subsidiaries | — | — | (412,000) | 56,228,000 | — | 0 | — |
| European Wax Center, Inc. and Subsidiaries | — | 5,399,000 | — | — | — | — | — |
| European Wax Center, Inc. and Subsidiaries | 91,000 | — | — | — | — | — | — |
| Income before income taxes | 16,604,000 | — | — | — | — | — | — |
| European Wax Center, Inc. and Subsidiaries | 16,604,000 | 16,871,000 | 18,582,000 | (39,578,000) | 4,081,000 | (21,495,000) | (24,396,000) |
| Income tax expense | 4,735,000 | 2,190,000 | 6,236,000 | (53,191,000) | 114,000 | 0 | 0 |
| European Wax Center, Inc. and Subsidiaries | 4,735,000 | 2,190,000 | 6,236,000 | (53,191,000) | 114,000 | 0 | 0 |
| NET INCOME | 11,869,000 | 14,681,000 | 12,346,000 | 13,613,000 | 3,967,000 | (21,495,000) | (24,396,000) |
| European Wax Center, Inc. and Subsidiaries | 11,869,000 | 14,681,000 | 12,346,000 | 13,613,000 | 3,967,000 | (21,495,000) | (24,396,000) |
| European Wax Center, Inc. and Subsidiaries | — | — | 0 | 0 | 10,327,000 | (21,495,000) | (24,396,000) |
| European Wax Center, Inc. and Subsidiaries | 3,187,000 | 4,219,000 | 3,415,000 | 6,336,000 | (2,945,000) | 0 | — |
| NET INCOME ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC. | 8,682,000 | 10,462,000 | 8,931,000 | — | — | — | — |
| European Wax Center, Inc. and Subsidiaries | 8,682,000 | 10,462,000 | 8,931,000 | 7,277,000 | (3,415,000) | 0 | — |
| European Wax Center, Inc. and Subsidiaries - Class A Common Stock | — | — | — | — | (0.11) | 0 | 0 |
| European Wax Center, Inc. and Subsidiaries - Class A Common Stock | — | — | — | — | 32,234,507 | 0 | 0 |
| Net income per share | |||||||
| European Wax Center, Inc. and Subsidiaries - Common Class A | 0.2 | 0.22 | 0.17 | 0.19 | — | 0 | — |
| European Wax Center, Inc. and Subsidiaries - Common Class A | 0.2 | 0.22 | 0.17 | 0.19 | — | 0 | — |
| Weighted average shares outstanding | |||||||
| European Wax Center, Inc. and Subsidiaries - Common Class A | 43,385,778 | 46,841,567 | 49,510,401 | 40,010,456 | — | 0 | — |
| European Wax Center, Inc. and Subsidiaries - Common Class A | 43,479,485 | 46,874,356 | 49,589,338 | 40,151,051 | — | 0 | — |
As filed on EDGAR · Not affiliated with the U.S. SEC · Not investment advice. Each column links to its filing.