Q2--12-31false0001853513http://fasb.org/us-gaap/2024#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2024#OtherAssetsNoncurrenthttp://fasb.org/srt/2024#ChiefExecutiveOfficerMember0001853513us-gaap:EmployeeStockOptionMember2024-01-012024-06-300001853513us-gaap:TransferredAtPointInTimeMember2024-01-012024-06-300001853513us-gaap:OtherCapitalizedPropertyPlantAndEquipmentMember2025-06-300001853513us-gaap:TrademarksAndTradeNamesMember2024-12-310001853513us-gaap:RightsMember2025-04-012025-06-300001853513mcw:TwoThousandAndTwentyOneEmployeeStockPurchasePlanMember2025-01-012025-06-300001853513us-gaap:MachineryAndEquipmentMember2025-06-300001853513srt:MaximumMember2025-06-3000018535132024-01-012024-06-300001853513us-gaap:LeaseholdImprovementsMember2025-06-300001853513us-gaap:CommonStockMember2024-12-310001853513mcw:DeferredCompensationPlanMember2025-06-300001853513mcw:ContingentConsiderationMemberus-gaap:FairValueInputsLevel2Member2025-06-300001853513mcw:TwoThousandAndTwentyOneEmployeeStockPurchasePlanMember2024-01-012024-06-300001853513us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310001853513us-gaap:StandbyLettersOfCreditMember2025-06-3000018535132024-01-012024-12-310001853513mcw:ContingentConsiderationMemberus-gaap:FairValueInputsLevel1Member2025-06-300001853513us-gaap:CustomerRelationshipsMember2024-12-310001853513mcw:PerformanceVestingOptionsMemberus-gaap:IPOMember2025-01-012025-06-300001853513us-gaap:RevolvingCreditFacilityMember2024-12-310001853513mcw:TwoThousandTwentyFourTermLoanMember2024-11-012024-11-300001853513us-gaap:FurnitureAndFixturesMember2024-12-310001853513mcw:TwoThousandTwentyFourTermLoanMembermcw:IncrementalTermCommitmentsMember2024-03-310001853513mcw:OtherRevenueMember2025-01-012025-06-300001853513us-gaap:RightsMember2025-01-012025-06-300001853513us-gaap:CommonStockMember2025-01-012025-03-310001853513us-gaap:RightsMember2024-04-012024-06-300001853513us-gaap:RetainedEarningsMember2025-01-012025-03-310001853513us-gaap:RetainedEarningsMember2024-12-310001853513srt:MinimumMember2025-01-012025-06-300001853513mcw:DeferredCompensationPlanMember2024-12-310001853513us-gaap:RetainedEarningsMember2024-06-300001853513mcw:TwoThousandAndTwentyOneEmployeeStockPurchasePlanMember2024-04-012024-06-300001853513us-gaap:GeneralAndAdministrativeExpenseMember2024-04-012024-06-300001853513us-gaap:TransferredAtPointInTimeMember2025-04-012025-06-3000018535132025-07-240001853513us-gaap:TransferredOverTimeMember2025-01-012025-06-300001853513us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-300001853513us-gaap:RestrictedStockUnitsRSUMember2025-06-300001853513srt:MinimumMember2024-12-310001853513us-gaap:EmployeeStockOptionMember2024-04-012024-06-300001853513us-gaap:RetainedEarningsMember2024-03-310001853513srt:MaximumMember2025-01-012025-06-300001853513us-gaap:EmployeeStockOptionMember2025-01-012025-06-300001853513us-gaap:RightsMember2024-01-012024-06-300001853513us-gaap:LandMember2024-12-310001853513mcw:PerformanceVestingOptionsMember2025-06-300001853513us-gaap:BuildingAndBuildingImprovementsMember2024-12-310001853513us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-06-300001853513mcw:ContingentConsiderationMember2024-12-3100018535132023-12-310001853513us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2025-04-012025-06-3000018535132024-03-310001853513mcw:TwoThousandAndTwentyOneEmployeeStockPurchasePlanMember2025-06-300001853513us-gaap:CommonStockMember2025-04-012025-06-300001853513us-gaap:CommonStockMember2024-06-300001853513us-gaap:EmployeeStockOptionMember2024-04-012024-06-300001853513mcw:OtherRevenueMember2025-04-012025-06-300001853513us-gaap:ConstructionInProgressMember2025-06-300001853513srt:MaximumMember2024-03-310001853513mcw:TwoThousandTwentyFourTermLoanMember2025-01-012025-06-300001853513us-gaap:TrademarksAndTradeNamesMember2025-06-300001853513us-gaap:EmployeeStockOptionMember2025-04-012025-06-300001853513mcw:OtherReceivableMember2024-12-310001853513mcw:ContingentConsiderationMemberus-gaap:FairValueInputsLevel2Member2024-12-310001853513us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-04-012025-06-300001853513mcw:OtherAccruedExpensesMember2024-12-310001853513srt:MinimumMember2024-01-012024-06-300001853513mcw:TimeVestingOptionsMember2025-04-012025-06-300001853513us-gaap:NoncompeteAgreementsMember2024-12-310001853513mcw:OtherRevenueMember2024-04-012024-06-300001853513us-gaap:StandbyLettersOfCreditMember2024-12-310001853513us-gaap:RetainedEarningsMember2024-04-012024-06-300001853513us-gaap:LandMember2025-06-300001853513us-gaap:FairValueInputsLevel3Membermcw:DeferredCompensationPlanMember2024-12-310001853513us-gaap:RetainedEarningsMember2023-12-310001853513us-gaap:RightsMember2025-04-012025-06-300001853513mcw:OtherAccruedExpensesMember2025-06-300001853513mcw:ContingentConsiderationMemberus-gaap:FairValueInputsLevel3Member2024-12-310001853513us-gaap:TransferredOverTimeMember2025-04-012025-06-300001853513mcw:TwoThousandTwentyFourTermLoanMember2024-03-310001853513us-gaap:SeniorNotesMember2024-01-012024-12-310001853513us-gaap:AdditionalPaidInCapitalMember2024-03-310001853513us-gaap:RetainedEarningsMember2025-04-012025-06-300001853513srt:MinimumMember2025-06-300001853513mcw:TwoThousandAndTwentyOneEmployeeStockPurchasePlanMember2025-04-012025-06-300001853513us-gaap:GeneralAndAdministrativeExpenseMember2025-01-012025-06-300001853513us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2025-01-012025-06-300001853513us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2024-12-310001853513us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-06-300001853513us-gaap:FairValueInputsLevel2Memberus-gaap:InterestRateSwapMember2025-06-300001853513us-gaap:RightsMember2024-04-012024-06-300001853513us-gaap:RestrictedStockUnitsRSUMember2025-04-012025-06-300001853513us-gaap:AdditionalPaidInCapitalMember2024-06-300001853513mcw:TimeVestingOptionsMember2025-01-012025-06-300001853513mcw:CostOfLaborAndChemicalsMember2024-04-012024-06-300001853513us-gaap:LeaseholdImprovementsMember2024-12-3100018535132024-04-012024-06-300001853513us-gaap:EmployeeStockOptionMember2024-01-012024-06-300001853513mcw:TimeVestingOptionsMember2025-06-300001853513us-gaap:TransferredAtPointInTimeMember2025-01-012025-06-300001853513mcw:TimeVestingOptionsMember2024-12-310001853513us-gaap:FurnitureAndFixturesMember2025-06-300001853513srt:MaximumMember2024-01-012024-06-300001853513us-gaap:GeneralAndAdministrativeExpenseMember2025-04-012025-06-300001853513us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2024-01-012024-06-300001853513us-gaap:RightsMember2025-01-012025-06-300001853513mcw:TimeVestingOptionsMember2024-01-012024-06-300001853513us-gaap:AdditionalPaidInCapitalMember2025-03-310001853513us-gaap:SeniorNotesMember2025-06-300001853513us-gaap:CommonStockMember2023-12-310001853513us-gaap:RetainedEarningsMember2025-06-300001853513us-gaap:AdditionalPaidInCapitalMember2025-06-300001853513mcw:CostOfLaborAndChemicalsMember2025-04-012025-06-300001853513us-gaap:CommonStockMember2024-03-310001853513us-gaap:StandbyLettersOfCreditMember2025-01-012025-06-300001853513mcw:ContingentConsiderationMemberus-gaap:FairValueInputsLevel1Member2024-12-310001853513us-gaap:GeneralAndAdministrativeExpenseMember2024-01-012024-06-300001853513us-gaap:RestrictedStockUnitsRSUMember2024-04-012024-06-300001853513us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2025-04-280001853513us-gaap:LandAndBuildingMember2025-04-012025-06-300001853513us-gaap:CustomerRelationshipsMember2025-06-300001853513mcw:OtherRevenueMember2024-01-012024-06-300001853513mcw:PerformanceVestingOptionsMember2025-01-012025-06-300001853513us-gaap:FairValueInputsLevel2Membermcw:DeferredCompensationPlanMember2025-06-300001853513us-gaap:CommonStockMember2024-01-012024-03-310001853513mcw:FinanceLeaseMember2024-12-310001853513us-gaap:FairValueInputsLevel1Membermcw:DeferredCompensationPlanMember2025-06-3000018535132025-01-012025-06-3000018535132025-04-012025-06-300001853513mcw:CostOfLaborAndChemicalsMember2024-01-012024-06-300001853513us-gaap:CommonStockMember2025-03-310001853513mcw:TwoThousandTwentyFourTermLoanMembermcw:OutstandingTermLoansMember2024-03-310001853513srt:MinimumMember2024-03-310001853513us-gaap:SeniorNotesMember2025-01-012025-06-3000018535132024-06-300001853513mcw:CostOfLaborAndChemicalsMember2025-01-012025-06-300001853513us-gaap:FairValueInputsLevel2Membermcw:DeferredCompensationPlanMember2024-12-310001853513us-gaap:EmployeeStockOptionMember2025-01-012025-06-300001853513us-gaap:RestrictedStockUnitsRSUMember2025-04-012025-06-300001853513mcw:TimeVestingOptionsMember2024-04-012024-06-300001853513us-gaap:MachineryAndEquipmentMember2024-12-310001853513us-gaap:FairValueInputsLevel3Membermcw:DeferredCompensationPlanMember2025-06-300001853513us-gaap:BuildingAndBuildingImprovementsMember2025-06-300001853513us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2024-04-012024-06-300001853513us-gaap:TransferredAtPointInTimeMember2024-04-012024-06-300001853513us-gaap:LandAndBuildingMember2025-01-012025-06-300001853513us-gaap:ConstructionInProgressMember2024-12-310001853513us-gaap:FairValueInputsLevel3Member2025-06-300001853513mcw:ContingentConsiderationMember2025-06-300001853513mcw:OtherReceivableMember2025-06-300001853513us-gaap:EmployeeStockOptionMember2025-04-012025-06-3000018535132025-01-012025-03-310001853513us-gaap:RetainedEarningsMember2025-03-310001853513us-gaap:OtherCapitalizedPropertyPlantAndEquipmentMember2024-12-310001853513us-gaap:RestrictedStockUnitsRSUMember2025-01-012025-06-300001853513us-gaap:RightsMember2024-01-012024-06-300001853513us-gaap:FairValueInputsLevel1Membermcw:DeferredCompensationPlanMember2024-12-310001853513us-gaap:SeniorNotesMember2024-12-310001853513us-gaap:NoncompeteAgreementsMember2025-06-300001853513mcw:PerformanceVestingOptionsMember2024-12-310001853513us-gaap:RevolvingCreditFacilityMember2025-06-300001853513us-gaap:TransferredOverTimeMember2024-01-012024-06-300001853513us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-310001853513us-gaap:AdditionalPaidInCapitalMember2024-12-310001853513us-gaap:TransferredOverTimeMember2024-04-012024-06-3000018535132025-06-300001853513us-gaap:RestrictedStockUnitsRSUMember2025-01-012025-06-300001853513us-gaap:InterestRateSwapMemberus-gaap:FairValueInputsLevel1Member2025-06-300001853513us-gaap:CommonStockMember2025-06-300001853513us-gaap:CommonStockMember2024-04-012024-06-300001853513us-gaap:LineOfCreditMembermcw:FirstLienTermLoanMember2025-06-300001853513mcw:TwoThousandAndTwentyOneEmployeeStockPurchasePlanMember2025-01-012025-06-300001853513us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-3000018535132024-11-012024-11-300001853513us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001853513us-gaap:FairValueInputsLevel3Membermcw:ContingentConsiderationMember2025-06-300001853513mcw:FinanceLeaseMember2025-06-300001853513us-gaap:RetainedEarningsMember2024-01-012024-03-310001853513mcw:TwoThousandTwentyFourTermLoanMember2024-01-012024-03-310001853513us-gaap:AdditionalPaidInCapitalMember2023-12-3100018535132024-01-012024-03-310001853513srt:MaximumMember2024-12-3100018535132024-12-310001853513us-gaap:RestrictedStockUnitsRSUMember2024-04-012024-06-300001853513us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMember2025-06-300001853513us-gaap:FairValueInputsLevel3Member2024-12-310001853513us-gaap:FairValueInputsLevel3Memberus-gaap:InterestRateSwapMember2025-06-300001853513us-gaap:InterestRateSwapMember2025-06-3000018535132025-03-31xbrli:purexbrli:sharesmcw:CarWashmcw:Statemcw:Segmentmcw:Transactionmcw:Leaseiso4217:USD
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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 June 30, 2025
OR
|
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-40542

Mister Car Wash, Inc.
(Exact name of Registrant as specified in its Charter)
|
|
Delaware |
47-1393909 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
222 E. 5th Street, Tucson, Arizona |
85705 |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (520) 615-4000
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
Common stock, par value $0.01 per share |
|
MCW |
|
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 (§232.405 of this chapter) 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, 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 July 24, 2025, the registrant had 327,275,242 shares of common stock, $0.01 par value per share, outstanding.
MISTER CAR WASH, INC.
TABLE OF CONTENTS
FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of present and historical facts contained in this Quarterly Report on Form 10-Q, including without limitation, statements regarding our future results of operations and financial position, business strategy and approach are forward-looking. You can generally identify forward-looking statements by our use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “seek,” “should,” “will,” “would” or the negative thereof or comparable terminology.
Forward-looking statements are based on our management’s beliefs and assumptions and on information currently available to us. Such beliefs and assumptions may or may not prove to be correct. Additionally, such forward-looking statements are subject to a number of known and unknown risks, uncertainties and assumptions, and actual results may differ materially from those expressed or implied in the forward-looking statements in this Quarterly Report on Form 10-Q due to various factors, including, but not limited to, those identified in Part I. Item 1A. “Risk Factors” and in Part II. Item 7. “Management's Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (the “2024 Form 10-K”) and in Part I. Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Quarterly Report on Form 10-Q.
You are cautioned not to place undue reliance on such forward-looking statements. In addition, even if actual results are consistent with the forward-looking statements included elsewhere in this Quarterly Report on Form 10-Q, they may not be indicative of results or developments in future periods.
Any forward-looking statement that we make in this Quarterly Report on Form 10-Q speaks only as of the date of such statement. Except as required by law, we do not undertake any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements, whether as a result of new information, future events or otherwise, after the date of this Quarterly Report on Form 10-Q.
As used in this Quarterly Report on Form 10-Q, unless otherwise stated or the context requires otherwise, references to “Mister Car Wash,” “Mister,” the “Company,” “we,” “us,” and “our,” refer to Mister Car Wash, Inc. and its subsidiaries on a consolidated basis.
PART I—FINANCIAL INFORMATION
Item 1. Financial Statements.
Mister Car Wash, Inc.
Consolidated Statements of Operations and Comprehensive Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
(Amounts in thousands, except share and per share data) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Net revenues |
|
$ |
265,415 |
|
|
$ |
255,043 |
|
|
$ |
527,071 |
|
|
$ |
494,226 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of labor and chemicals |
|
|
76,627 |
|
|
|
72,691 |
|
|
|
150,879 |
|
|
|
144,349 |
|
Other store operating expenses |
|
|
108,850 |
|
|
|
99,543 |
|
|
|
218,517 |
|
|
|
196,346 |
|
General and administrative |
|
|
25,113 |
|
|
|
24,912 |
|
|
|
49,772 |
|
|
|
54,622 |
|
Loss on sale of assets, net |
|
|
679 |
|
|
|
2,897 |
|
|
|
790 |
|
|
|
1,364 |
|
Total costs and expenses |
|
|
211,269 |
|
|
|
200,043 |
|
|
|
419,958 |
|
|
|
396,681 |
|
Operating income |
|
|
54,146 |
|
|
|
55,000 |
|
|
|
107,113 |
|
|
|
97,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
15,172 |
|
|
|
20,254 |
|
|
|
31,195 |
|
|
|
40,278 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,882 |
|
Other income |
|
|
(21 |
) |
|
|
— |
|
|
|
(21 |
) |
|
|
(5,189 |
) |
Total other expense, net |
|
|
15,151 |
|
|
|
20,254 |
|
|
|
31,174 |
|
|
|
36,971 |
|
Income before taxes |
|
|
38,995 |
|
|
|
34,746 |
|
|
|
75,939 |
|
|
|
60,574 |
|
Income tax provision |
|
|
10,400 |
|
|
|
12,655 |
|
|
|
20,344 |
|
|
|
21,846 |
|
Net income |
|
$ |
28,595 |
|
|
$ |
22,091 |
|
|
$ |
55,595 |
|
|
$ |
38,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
Gain on interest rate swap |
|
|
350 |
|
|
|
— |
|
|
|
350 |
|
|
|
— |
|
Total comprehensive income |
|
$ |
28,945 |
|
|
$ |
22,091 |
|
|
$ |
55,945 |
|
|
$ |
38,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.09 |
|
|
$ |
0.07 |
|
|
$ |
0.17 |
|
|
$ |
0.12 |
|
Diluted |
|
$ |
0.09 |
|
|
$ |
0.07 |
|
|
$ |
0.17 |
|
|
$ |
0.12 |
|
Weighted-average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
325,561,496 |
|
|
|
319,415,156 |
|
|
|
324,884,649 |
|
|
|
317,626,972 |
|
Diluted |
|
|
331,824,299 |
|
|
|
328,325,135 |
|
|
|
331,655,434 |
|
|
|
329,168,640 |
|
See accompanying notes to consolidated financial statements.
Mister Car Wash, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
(Amounts in thousands) |
2025 |
|
|
2024 |
|
Cash flows from operating activities |
|
|
|
|
|
Net income |
$ |
55,595 |
|
|
$ |
38,728 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
Depreciation and amortization expense |
|
42,655 |
|
|
|
39,856 |
|
Stock-based compensation expense |
|
13,320 |
|
|
|
12,152 |
|
Loss on sale of assets, net |
|
790 |
|
|
|
1,364 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
1,882 |
|
Amortization of deferred debt issuance costs |
|
574 |
|
|
|
713 |
|
Non-cash lease expense |
|
27,262 |
|
|
|
24,037 |
|
Deferred income tax |
|
17,131 |
|
|
|
19,903 |
|
Changes in assets and liabilities |
|
|
|
|
|
Accounts receivable, net |
|
(1,852 |
) |
|
|
(2,222 |
) |
Other receivables |
|
230 |
|
|
|
(5,846 |
) |
Inventory, net |
|
314 |
|
|
|
3,093 |
|
Prepaid expenses and other current assets |
|
969 |
|
|
|
(1,267 |
) |
Accounts payable |
|
2,471 |
|
|
|
3,251 |
|
Accrued expenses |
|
(3,764 |
) |
|
|
3,022 |
|
Deferred revenue |
|
2,554 |
|
|
|
2,070 |
|
Operating lease liability |
|
(23,654 |
) |
|
|
(21,025 |
) |
Other noncurrent assets and liabilities |
|
(217 |
) |
|
|
(829 |
) |
Net cash provided by operating activities |
$ |
134,378 |
|
|
$ |
118,882 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
Purchases of property and equipment |
|
(113,112 |
) |
|
|
(163,096 |
) |
Proceeds from sale of property and equipment |
|
1,783 |
|
|
|
18,454 |
|
Net cash used in investing activities |
$ |
(111,329 |
) |
|
$ |
(144,642 |
) |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
Proceeds from issuance of common stock under employee plans |
|
3,662 |
|
|
|
2,773 |
|
Payments of tax withholding on option exercises |
|
— |
|
|
|
(19,290 |
) |
Proceeds from debt borrowings |
|
— |
|
|
|
925,000 |
|
Proceeds from revolving line of credit |
|
— |
|
|
|
92,000 |
|
Payments on debt borrowings |
|
(67,307 |
) |
|
|
(901,201 |
) |
Payments on revolving line of credit |
|
— |
|
|
|
(84,000 |
) |
Payments of deferred debt issuance costs |
|
— |
|
|
|
(4,525 |
) |
Principal payments on finance lease obligations |
|
(387 |
) |
|
|
(362 |
) |
Net cash provided by (used in) financing activities |
$ |
(64,032 |
) |
|
$ |
10,395 |
|
|
|
|
|
|
|
Net change in cash and cash equivalents and restricted cash during period |
|
(40,983 |
) |
|
|
(15,365 |
) |
Cash and cash equivalents and restricted cash at beginning of period |
|
67,612 |
|
|
|
19,119 |
|
Cash and cash equivalents and restricted cash at end of period |
$ |
26,629 |
|
|
$ |
3,754 |
|
|
|
|
|
|
|
Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets |
|
|
|
|
|
Cash and cash equivalents |
|
26,405 |
|
|
|
3,609 |
|
Restricted cash, included in prepaid expenses and other current assets |
|
224 |
|
|
|
145 |
|
Total cash, cash equivalents, and restricted cash |
$ |
26,629 |
|
|
$ |
3,754 |
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information |
|
|
|
|
|
Cash paid for interest |
$ |
32,245 |
|
|
$ |
39,646 |
|
Cash paid for income taxes |
$ |
2,204 |
|
|
$ |
2,181 |
|
|
|
|
|
|
|
Supplemental disclosure of non-cash investing and financing activities |
|
|
|
|
|
Property and equipment in accounts payable |
$ |
9,545 |
|
|
$ |
21,119 |
|
Property and equipment accrued in other accrued expenses |
$ |
3,983 |
|
|
$ |
— |
|
Payment of debt financing costs in other accrued expenses |
$ |
— |
|
|
$ |
735 |
|
See accompanying notes to consolidated financial statements.
Mister Car Wash, Inc.
Consolidated Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
As of |
|
(Amounts in thousands, except share and per share data) |
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
26,405 |
|
|
$ |
67,463 |
|
Accounts receivable, net |
|
|
2,642 |
|
|
|
791 |
|
Other receivables |
|
|
11,423 |
|
|
|
13,518 |
|
Inventory, net |
|
|
5,414 |
|
|
|
5,728 |
|
Prepaid expenses and other current assets |
|
|
11,792 |
|
|
|
11,590 |
|
Total current assets |
|
|
57,676 |
|
|
|
99,090 |
|
Property and equipment, net |
|
|
880,527 |
|
|
|
814,600 |
|
Operating lease right of use assets, net |
|
|
905,229 |
|
|
|
924,896 |
|
Other intangible assets, net |
|
|
111,577 |
|
|
|
112,507 |
|
Goodwill |
|
|
1,134,734 |
|
|
|
1,134,734 |
|
Other assets |
|
|
16,254 |
|
|
|
15,969 |
|
Total assets |
|
$ |
3,105,997 |
|
|
$ |
3,101,796 |
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
31,122 |
|
|
$ |
30,020 |
|
Accrued payroll and related expenses |
|
|
21,990 |
|
|
|
27,116 |
|
Other accrued expenses |
|
|
34,908 |
|
|
|
39,162 |
|
Current maturities of long-term debt |
|
|
— |
|
|
|
6,920 |
|
Current maturities of operating lease liability |
|
|
51,020 |
|
|
|
48,986 |
|
Current maturities of finance lease liability |
|
|
834 |
|
|
|
804 |
|
Deferred revenue |
|
|
36,514 |
|
|
|
33,960 |
|
Total current liabilities |
|
|
176,388 |
|
|
|
186,968 |
|
Long-term debt, net |
|
|
849,055 |
|
|
|
909,094 |
|
Operating lease liability |
|
|
874,858 |
|
|
|
890,613 |
|
Financing lease liability |
|
|
12,795 |
|
|
|
13,262 |
|
Deferred tax liabilities, net |
|
|
118,988 |
|
|
|
101,741 |
|
Other long-term liabilities |
|
|
2,930 |
|
|
|
1,766 |
|
Total liabilities |
|
|
2,035,014 |
|
|
|
2,103,444 |
|
Stockholders’ equity |
|
|
|
|
|
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 327,257,547 and 323,693,863 shares outstanding as of June 30, 2025 and December 31, 2024, respectively |
|
|
3,278 |
|
|
|
3,242 |
|
Additional paid-in capital |
|
|
846,914 |
|
|
|
830,264 |
|
Accumulated other comprehensive income |
|
|
350 |
|
|
|
— |
|
Retained earnings |
|
|
220,441 |
|
|
|
164,846 |
|
Total stockholders’ equity |
|
|
1,070,983 |
|
|
|
998,352 |
|
Total liabilities and stockholders’ equity |
|
$ |
3,105,997 |
|
|
$ |
3,101,796 |
|
See accompanying notes to consolidated financial statements.
Mister Car Wash, Inc.
Consolidated Statements of Stockholders’ Equity
(Amounts in thousands, except share and per share data)
(Unaudited)
Six Months Ended June 30, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional Paid-in Capital |
|
|
Accumulated Other Comprehensive Income |
|
|
Retained Earnings |
|
|
Stockholders’ Equity |
|
|
Shares |
|
|
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2024 |
|
323,693,863 |
|
|
$ |
3,242 |
|
|
$ |
830,264 |
|
|
$ |
— |
|
|
$ |
164,846 |
|
|
$ |
998,352 |
|
Stock-based compensation expense |
|
— |
|
|
|
— |
|
|
|
6,843 |
|
|
|
— |
|
|
|
— |
|
|
|
6,843 |
|
Vesting of restricted stock units |
|
137,425 |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exercise of stock options |
|
983,150 |
|
|
|
11 |
|
|
|
1,689 |
|
|
|
— |
|
|
|
— |
|
|
|
1,700 |
|
Net income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27,000 |
|
|
|
27,000 |
|
Balance as of March 31, 2025 |
|
324,814,438 |
|
|
$ |
3,254 |
|
|
$ |
838,795 |
|
|
$ |
— |
|
|
$ |
191,846 |
|
|
$ |
1,033,895 |
|
Stock-based compensation expense |
|
— |
|
|
|
— |
|
|
|
6,477 |
|
|
|
— |
|
|
|
— |
|
|
|
6,477 |
|
Issuance of common stock under employee plans |
|
188,893 |
|
|
|
2 |
|
|
|
1,233 |
|
|
|
— |
|
|
|
— |
|
|
|
1,235 |
|
Vesting of restricted stock units |
|
1,697,973 |
|
|
|
17 |
|
|
|
(17 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exercise of stock options |
|
556,243 |
|
|
|
5 |
|
|
|
426 |
|
|
|
— |
|
|
|
— |
|
|
|
431 |
|
Gain on interest rate swap |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
350 |
|
|
|
— |
|
|
|
350 |
|
Net income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
28,595 |
|
|
|
28,595 |
|
Balance as of June 30, 2025 |
|
327,257,547 |
|
|
$ |
3,278 |
|
|
$ |
846,914 |
|
|
$ |
350 |
|
|
$ |
220,441 |
|
|
$ |
1,070,983 |
|
Six Months Ended June 30, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
Additional Paid-in Capital |
|
|
Accumulated Other Comprehensive Income |
|
|
Retained Earnings |
|
|
Stockholders’ Equity |
|
|
Shares |
|
|
Amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2023 |
|
315,192,401 |
|
|
$ |
3,157 |
|
|
$ |
817,271 |
|
|
$ |
— |
|
|
$ |
94,607 |
|
|
$ |
915,035 |
|
Stock-based compensation expense |
|
— |
|
|
|
— |
|
|
|
6,246 |
|
|
|
— |
|
|
|
— |
|
|
|
6,246 |
|
Vesting of restricted stock units |
|
139,409 |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exercise of stock options |
|
4,116,291 |
|
|
|
42 |
|
|
|
704 |
|
|
|
— |
|
|
|
— |
|
|
|
746 |
|
Tax withholding on option exercises |
|
(1,613,019 |
) |
|
|
(16 |
) |
|
|
(9,924 |
) |
|
|
— |
|
|
|
— |
|
|
|
(9,940 |
) |
Net income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16,637 |
|
|
|
16,637 |
|
Balance as of March 31, 2024 |
|
317,835,082 |
|
|
$ |
3,184 |
|
|
$ |
814,296 |
|
|
$ |
— |
|
|
$ |
111,244 |
|
|
$ |
928,724 |
|
Stock-based compensation expense |
|
— |
|
|
|
— |
|
|
|
5,906 |
|
|
|
— |
|
|
|
— |
|
|
|
5,906 |
|
Issuance of common stock under employee plans |
|
232,136 |
|
|
|
2 |
|
|
|
1,411 |
|
|
|
— |
|
|
|
— |
|
|
|
1,413 |
|
Vesting of restricted stock units |
|
1,114,106 |
|
|
|
11 |
|
|
|
(11 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Exercise of stock options |
|
3,599,539 |
|
|
|
36 |
|
|
|
625 |
|
|
|
— |
|
|
|
— |
|
|
|
661 |
|
Tax withholding on option exercises |
|
(1,385,675 |
) |
|
|
(13 |
) |
|
|
(9,382 |
) |
|
|
— |
|
|
|
— |
|
|
|
(9,395 |
) |
Net income |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
22,091 |
|
|
|
22,091 |
|
Balance as of June 30, 2024 |
|
321,395,188 |
|
|
$ |
3,220 |
|
|
$ |
812,845 |
|
|
$ |
— |
|
|
$ |
133,335 |
|
|
$ |
949,400 |
|
See accompanying notes to consolidated financial statements.
Mister Car Wash, Inc.
Notes to Consolidated Financial Statements
(Dollar amounts in thousands, except per share data)
(Unaudited)
1. Nature of Business
Mister Car Wash, Inc., a Delaware corporation, together with its subsidiaries (collectively, “we,” “us,” “our” or the “Company”), is based in Tucson, Arizona and is a provider of conveyorized car wash services. We primarily operate Express Exterior Locations, which offer express exterior cleaning services along with free vacuum services, and interior cleaning services at select locations. As of June 30, 2025, we operated 522 car washes in 21 states.
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited consolidated financial statements as of June 30, 2025 and for the three and six months ended June 30, 2025 and 2024 have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial statements. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to such rules and regulations. As such, the information included in this quarterly report on Form 10-Q should be read in conjunction with our audited consolidated financial statements and the notes thereto for the year ended December 31, 2024 included in the 2024 Form 10-K.
The consolidated financial statements have been prepared on the same basis as the audited consolidated financial statements. In the opinion of management, the accompanying unaudited consolidated financial statements reflect all adjustments consisting of normal recurring adjustments necessary for a fair presentation of our financial position and results of operations. Such adjustments are of a normal and recurring nature. The consolidated results of operations and comprehensive income for the three and six months ended June 30, 2025 are not necessarily indicative of the consolidated results of operations and comprehensive income that may be expected for any other future interim or annual period.
Use of Estimates
The preparation of the unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements. Estimates also affect the reported amounts of revenue and expenses during the periods reported. Some of the significant estimates that we have made pertain to the determination of deferred tax assets and liabilities and certain assumptions used related to the evaluation of goodwill, intangibles, and property and equipment asset impairment. Actual results could differ from those estimates.
Accounts Receivable, Net
Accounts receivable are presented net of an allowance for doubtful accounts of $169 and $123 as of June 30, 2025 and December 31, 2024, respectively. The activity in the allowance for doubtful accounts was immaterial for the three and six months ended June 30, 2025 and 2024.
Other Receivables
Other receivables consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Payroll tax withholding and exercise proceeds receivable |
|
$ |
— |
|
|
$ |
834 |
|
Construction receivable |
|
|
3,632 |
|
|
|
4,584 |
|
Income tax receivable |
|
|
296 |
|
|
|
1,864 |
|
Insurance receivable |
|
|
5,622 |
|
|
|
4,250 |
|
Other |
|
|
1,873 |
|
|
|
1,986 |
|
Total other receivables |
|
$ |
11,423 |
|
|
$ |
13,518 |
|
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Spare parts |
|
$ |
3,761 |
|
|
$ |
4,801 |
|
Prepaid insurance |
|
|
2,809 |
|
|
|
2,658 |
|
Other |
|
|
5,222 |
|
|
|
4,131 |
|
Total prepaid expenses and other current assets |
|
$ |
11,792 |
|
|
$ |
11,590 |
|
Inventory, Net
Inventory consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Chemical washing solutions |
|
$ |
5,454 |
|
|
$ |
5,831 |
|
Other |
|
|
71 |
|
|
|
14 |
|
Total inventory, gross |
|
|
5,525 |
|
|
|
5,845 |
|
Reserve for obsolescence |
|
|
(111 |
) |
|
|
(117 |
) |
Total inventory, net |
|
$ |
5,414 |
|
|
$ |
5,728 |
|
The activity in the reserve for obsolescence was immaterial for the three and six months ended June 30, 2025 and 2024.
Derivative Financial Instruments
The Company has a pay fixed, receive variable interest rate swap contract (“Swap”) to manage its exposure to changes in interest rates. The Swap is recognized in the consolidated balance sheets at fair value. The Swap is a cash flow hedge and is recorded using hedge accounting, as such, changes in the fair value of the Swap are recorded in Other comprehensive income (loss), net of tax until the hedged item is recognized in earnings. Amounts reported in Other comprehensive income, net of tax related to the Swap are reclassified to interest expense as interest payments are made on the Company’s variable-rate debt. The swap is scheduled to terminate June 30, 2027.
The Company assesses, both at the inception of the hedge and on an ongoing basis, whether the derivative used as a hedging instrument is highly effective in offsetting the changes in the cash flow of the hedged item. If it is determined that the derivative is not highly effective as a hedge or ceases to be highly effective, the Company will discontinue hedge accounting prospectively. See Note 8- Fair Value Measurements and Note 9-Interest Rate Swap for additional information.
Revenue Recognition
The following table summarizes the composition of our net revenues for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Recognized over time |
|
$ |
200,191 |
|
|
$ |
184,082 |
|
|
$ |
392,039 |
|
|
$ |
360,341 |
|
Recognized at a point in time |
|
|
64,917 |
|
|
|
70,861 |
|
|
|
134,601 |
|
|
|
133,707 |
|
Other revenue |
|
|
307 |
|
|
|
100 |
|
|
|
431 |
|
|
|
178 |
|
Net revenues |
|
$ |
265,415 |
|
|
$ |
255,043 |
|
|
$ |
527,071 |
|
|
$ |
494,226 |
|
Earnings Per Share
Reconciliations of the numerators and denominators of the basic and diluted earnings per share calculations for the periods presented are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Numerator |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
28,595 |
|
|
$ |
22,091 |
|
|
$ |
55,595 |
|
|
$ |
38,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding - basic |
|
|
325,561,496 |
|
|
|
319,415,156 |
|
|
|
324,884,649 |
|
|
|
317,626,972 |
|
Effect of potentially dilutive securities |
|
|
|
|
|
|
|
|
|
|
|
|
Stock options |
|
|
3,721,922 |
|
|
|
7,509,205 |
|
|
|
4,046,601 |
|
|
|
10,097,192 |
|
Restricted stock units |
|
|
2,538,733 |
|
|
|
1,399,443 |
|
|
|
2,721,188 |
|
|
|
1,428,419 |
|
Stock purchase rights |
|
|
2,148 |
|
|
|
1,331 |
|
|
|
2,996 |
|
|
|
16,057 |
|
Weighted-average common shares outstanding - diluted |
|
|
331,824,299 |
|
|
|
328,325,135 |
|
|
|
331,655,434 |
|
|
|
329,168,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share - basic |
|
$ |
0.09 |
|
|
$ |
0.07 |
|
|
$ |
0.17 |
|
|
$ |
0.12 |
|
Earnings per share - diluted |
|
$ |
0.09 |
|
|
$ |
0.07 |
|
|
$ |
0.17 |
|
|
$ |
0.12 |
|
The following potentially dilutive shares were excluded from the computation of diluted earnings per share for the periods presented because including them would have been antidilutive:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Stock options |
|
|
4,864,949 |
|
|
|
4,153,264 |
|
|
|
4,894,707 |
|
|
|
3,909,744 |
|
Restricted stock units |
|
|
1,409,548 |
|
|
|
1,336,924 |
|
|
|
704,777 |
|
|
|
668,462 |
|
Stock purchase rights |
|
|
82,581 |
|
|
|
95,582 |
|
|
|
41,293 |
|
|
|
49,358 |
|
Employee Retention Credit
In response to the COVID-19 pandemic, the Employee Retention Credit (“ERC”), was established under the Coronavirus Aid, Relief, and Economic Security Act. The ERC is a refundable tax credit against certain employment taxes equal to 50% of the qualified wages an eligible employer paid to employees from March 13, 2020 to December 31, 2020. Companies who meet the eligibility requirements can claim the ERC on an original or adjusted employment tax return for a period within those dates.
In March 2024, we determined that we qualified for and recognized $4,663 (net of tax advisory costs) in relief for the period from March 13, 2020 to December 31, 2020. Upon receipt of the credit, we will owe an immaterial amount for tax advisory costs associated with the assessment of the tax credit. As there is no authoritative guidance under U.S. GAAP for government assistance to for-profit business entities, the Company accounted for the ERC by analogy to International Accounting Standards 20, or IAS 20, Accounting for Government Grants and Disclosure of Government Assistance. In accordance with IAS 20, management determined it has reasonable assurance of receipt of the identified ERC amount and recorded the credit in Other income on our consolidated statements of operations and comprehensive income.
As of June 30, 2025 and December 31, 2024, the tax credit receivable was $4,663. This amount is included in Other assets on our consolidated balance sheet.
Recent Accounting Pronouncements
In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which focuses on the rate reconciliation and income taxes paid. ASU No. 2023-09 requires a public business entity (PBE) to disclose, on an annual basis, a tabular rate reconciliation using both percentages and currency amounts, broken out into specified categories with certain reconciling items further broken out by nature and jurisdiction to the extent those items exceed a specified threshold. In addition, all entities are required to disclose income taxes paid, net of refunds received disaggregated by federal, state/local, and foreign and by jurisdiction if the amount is at least 5% of total income tax payments, net of refunds received. For PBEs, the new standard is effective for annual periods beginning after December 15, 2024, with early adoption permitted. An entity may apply the amendments in this ASU prospectively by providing the revised disclosures for the period ending December 31, 2025 and continuing to provide the pre-ASU disclosures for the prior periods, or may apply the amendments retrospectively by providing the revised disclosures for all periods presented. The adoption of this ASU will be reflected in the Company's annual financial statements for the year ending December 31, 2025, and is not expected to have a material impact on our consolidated financial statements.
In November 2024, the FASB issued ASU No. 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires a PBE to disclose
additional information about specific expense categories in the notes to financial statements at interim and annual periods. This information is generally not presented in the financial statements. The ASU requires that at each interim and annual period a PBE: (1) disclose the amounts of (a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion, and amortization; (2) include certain amounts that are already required to be disclosed under current U.S. GAAP in the same disclosure as the other disaggregation requirements; (3) disclose a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, and (4) disclose the total amount of selling expenses and, in annual reporting periods, an entity's definition of selling expenses. The ASU is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027, with early adoption permitted. The guidance should be applied either prospectively to financial statements issued for periods after the effective date of this ASU or retrospectively to any or all prior periods presented in the financial statements. We are still assessing the impact of this ASU.
3. Property and Equipment, Net
Property and equipment, net consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Land |
|
$ |
135,390 |
|
|
$ |
123,550 |
|
Buildings and improvements |
|
|
379,634 |
|
|
|
328,664 |
|
Finance leases |
|
|
16,497 |
|
|
|
16,554 |
|
Leasehold improvements |
|
|
162,465 |
|
|
|
151,635 |
|
Vehicles and equipment |
|
|
366,598 |
|
|
|
353,660 |
|
Furniture, fixtures and equipment |
|
|
105,767 |
|
|
|
106,271 |
|
Construction in progress |
|
|
72,557 |
|
|
|
61,153 |
|
Property and equipment, gross |
|
|
1,238,908 |
|
|
|
1,141,487 |
|
Accumulated depreciation |
|
|
(353,692 |
) |
|
|
(322,676 |
) |
Accumulated amortization - finance leases |
|
|
(4,689 |
) |
|
|
(4,211 |
) |
Property and equipment, net |
|
$ |
880,527 |
|
|
$ |
814,600 |
|
For the three months ended June 30, 2025 and 2024, depreciation expense was $21,032 and $18,372, respectively. For the six months ended June 30, 2025 and 2024, depreciation expense was $41,239 and $36,072, respectively.
For the three months ended June 30, 2025 and 2024, amortization expense on finance leases was $242 and $251, respectively. For the six months ended June 30, 2025 and 2024, amortization expense on finance leases was $486 and $502, respectively.
During the second quarter of 2025, the Company sold a car wash location that was classified as held for sale. Based on the net proceeds of the sale, a gain of $338 was recorded during the second quarter of 2025. The gain was recorded in loss on sale of assets, net on the consolidated statements of operations and comprehensive income.
As of June 30, 2025, the two car wash locations classified as held for sale have a net book value of $3,294. The assets of these locations are recorded in property and equipment, net on the consolidated balance sheets.
4. Other Intangible Assets, Net
Other intangibles assets, net consisted of the following as of the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
|
Gross Carrying Amount |
|
|
Accumulated Amortization |
|
Trade names and trademarks |
$ |
107,000 |
|
|
$ |
— |
|
|
$ |
107,000 |
|
|
$ |
— |
|
Customer relationships |
|
9,700 |
|
|
|
7,253 |
|
|
|
9,700 |
|
|
|
7,019 |
|
Covenants not to compete |
|
6,940 |
|
|
|
4,810 |
|
|
|
13,230 |
|
|
|
10,404 |
|
Other intangible assets, net |
$ |
123,640 |
|
|
$ |
12,063 |
|
|
$ |
129,930 |
|
|
$ |
17,423 |
|
For the three months ended June 30, 2025 and 2024, amortization expense associated with our finite-lived intangible assets was $464 and $1,638, respectively. For the six months ended June 30, 2025 and 2024, amortization expense associated with our finite-lived intangible assets was $930 and $3,282, respectively.
As of June 30, 2025, estimated future amortization expense was as follows:
|
|
|
|
|
|
Fiscal Year Ending: |
|
|
|
2025 (remaining six months) |
|
$ |
897 |
|
2026 |
|
|
|
1,585 |
|
2027 |
|
|
758 |
|
2028 |
|
|
433 |
|
2029 |
|
|
310 |
|
Thereafter |
|
|
594 |
|
Total estimated future amortization expense |
|
$ |
4,577 |
|
5. Other Accrued Expenses
Other accrued expenses consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Utilities |
|
$ |
7,444 |
|
|
$ |
6,685 |
|
Accrued tax expense |
|
|
12,028 |
|
|
|
11,485 |
|
Insurance expense |
|
|
6,540 |
|
|
|
4,843 |
|
Greenfield development accruals |
|
|
3,983 |
|
|
|
9,653 |
|
Other |
|
|
4,913 |
|
|
|
6,496 |
|
Total other accrued expenses |
|
$ |
34,908 |
|
|
$ |
39,162 |
|
Accrued tax expense is comprised of federal, state, and local taxes payable for property, income, sales, use, and personal property.
Greenfield development accruals represent an obligation to pay for invoices not yet received, primarily related to land and buildings and improvements, on properties which we have taken control of as of June 30, 2025 and December 31, 2024.
6. Income Taxes
The effective income tax rates on continuing operations for the six months ended June 30, 2025 and 2024 were 26.8% and 36.1%, respectively. In general, the effective tax rates differed from the U.S. federal statutory income tax rate primarily due to state income taxes, non-deductible expenses such as those related to certain executive compensation, and discrete tax expenses related to stock option exercises during the period.
The year-to-date provision for income taxes for the six months ended June 30, 2025 included taxes on earnings at an anticipated annual effective tax rate of 25.3% and a net, unfavorable tax impact of $1,095 related primarily to discrete tax expense originating from stock options exercised during the six months ended June 30, 2025.
The year-to-date provision for income taxes for the six months ended June 30, 2024 included taxes on earnings at an anticipated annual effective tax rate of 25.5% and a net, unfavorable tax impact of $6,399 related primarily to discrete tax expense originating from stock options exercised during the six months ended June 30, 2024.
On July 4, 2025, the "One Big Beautiful Bill Act” (the "OBBBA") was signed into law. The OBBBA includes a broad range of tax reform provisions, such as the permanent extension of certain expiring provisions of the 2017 Tax Cuts and Jobs Act (“TCJA”), and the restoration of favorable tax treatment for certain business provisions. The legislation has multiple effective dates, with certain provisions effective for the 2025 tax year and others being implemented through 2027. We are currently evaluating the impact of the OBBBA, including the extension of TCJA provisions, on our consolidated financial statements.
For the six months ended June 30, 2025 and 2024, we recorded $44 and $219 related to unrecognized tax benefits or interest and penalties related to any uncertain tax positions.
7. Debt
Long-term debt consisted of the following as of the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
Maturity |
|
Stated Interest Rate |
|
Effective Interest Rate |
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Credit agreement |
|
|
|
|
|
|
|
|
|
|
|
|
First lien term loan |
|
March 27, 2031 |
|
6.83% |
|
6.95% |
|
$ |
853,074 |
|
|
$ |
920,381 |
|
Unamortized discount and debt issuance costs |
|
|
|
|
|
|
|
|
(4,019 |
) |
|
|
(4,367 |
) |
Current maturities of debt |
|
|
|
|
|
|
|
|
— |
|
|
|
(6,920 |
) |
Total long-term portion of debt, net |
|
|
|
|
|
|
|
$ |
849,055 |
|
|
$ |
909,094 |
|
As of June 30, 2025, there are no payments required until the maturity date.
As of June 30, 2025 and December 31, 2024, unamortized discount and debt issuance costs were $5,729 and $6,304, respectively, and accumulated amortization of debt issuance costs was $4,591 and $4,018, respectively.
For the three months ended June 30, 2025 and 2024, the amortization of debt issuance costs in interest expense, net in the consolidated statements of operations and comprehensive income was approximately $288 and $303, respectively.
For the six months ended June 30, 2025 and 2024, the amortization of debt issuance costs in interest expense, net in the consolidated statements of operations and comprehensive income was approximately $574 and $713, respectively.
Amended and Restated First Lien Credit Agreement
On August 21, 2014, we entered into a Credit Agreement (“Credit Agreement”) which was originally comprised of a term loan (“First Lien Term Loan”) and a revolving commitment (“Revolving Commitment”), which was subsequently amended and restated. The Credit Agreement was collateralized by substantially all personal property (including cash, inventory, property and equipment, and intangible assets), real property, and equity interests owned by us.
First Lien Term Loan
In March 2024, we entered into Amendment No. 5 to the Credit Agreement with the lenders party thereto, and Bank of America, N.A. (“BofA”) as the successor administrative agent and collateral agent. This amendment further modified the Credit Agreement by providing $925,000 in first lien term commitments, consisting of $901,201 to refinance outstanding term loans and $23,799 in additional incremental term commitments (collectively, the “2024 Term Loans”). Starting September 30, 2024, the loans will be amortized in equal quarterly installments at an annual rate of 1.00% of the original principal amount. In connection with Amendment No. 5, we expensed $1,882 of previously unamortized debt issuance costs as a loss on extinguishment of debt in the consolidated statements of operations and comprehensive income.
In November 2024, we entered into Amendment No. 6 to the Credit Agreement with the lenders party thereto, and BofA as the successor administrative agent and collateral agent. This amendment further modified the Credit Agreement by resetting the soft call protection of 1% for voluntary prepayments of the Term Loans to last for six months after the effective date of this Amendment, as well as repricing the Term and Revolving Loans margins, where each was reduced by 0.25%. In connection with Amendment No. 6, we expensed $94 of previously unamortized debt issuance costs as a loss on extinguishment of debt in the consolidated statements of operations and comprehensive income.
Revolving Commitment
Amendment No. 5 to our Credit Agreement also increased our borrowing capacity under the Revolving Commitment from $150,000 to $300,000. Any unused commitment fee is also payable based on the First Lien Net Leverage Ratio. The Credit Agreement requires a Rent Adjusted Total Net Leverage Ratio no greater than 6.50 to 1.00, tested quarterly beginning with the quarter ending September 30, 2024, for the benefit of lenders holding the Revolving Commitment.
The maximum available borrowing capacity under the Revolving Commitment is reduced by outstanding letters of credit under the Revolving Commitment. As of June 30, 2025 and December 31, 2024, the available borrowing capacity under the Revolving Commitment was $299,791.
In addition, an unused commitment fee based on our First Lien Net Leverage Ratio is payable on the average of the unused borrowing capacity under the Revolving Commitment. As of June 30, 2025 and December 31, 2024, the unused commitment fee was 0.20% and 0.25%, respectively.
Standby Letters of Credit
As of June 30, 2025, we have a letter of credit sublimit of $90,000 under the Revolving Commitment, provided that the total utilization of revolving commitments under the Revolving Commitment does not exceed $300,000. Any letter of credit issued under the Credit Agreement has an expiration date which is the earlier of (i) no later than 12 months from the date of issuance or (ii) five
business days prior to the maturity date of the Revolving Commitment, as amended under Amendment No. 2 to the Credit Agreement. Letters of credit under the Revolving Commitments reduce the maximum available borrowing capacity under the Revolving Commitment. As of June 30, 2025 and December 31, 2024, the amounts associated with outstanding letters of credit were $209.
Covenants
As of June 30, 2025, we were in compliance with all covenants related to our long-term debt.
8. Fair Value Measurements
The following table presents financial assets and liabilities which are measured at fair value on a recurring basis as of June 30, 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements |
|
|
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan |
|
$ |
7,059 |
|
|
$ |
7,059 |
|
|
$ |
— |
|
|
$ |
— |
|
Interest rate swap |
|
$ |
466 |
|
|
$ |
— |
|
|
$ |
466 |
|
|
$ |
— |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan |
|
$ |
4,266 |
|
|
$ |
4,266 |
|
|
$ |
— |
|
|
$ |
— |
|
Contingent consideration |
|
$ |
4,328 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,328 |
|
The following table presents financial assets and liabilities which are measured at fair value on a recurring basis as of December 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements |
|
|
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan |
|
$ |
6,487 |
|
|
$ |
6,487 |
|
|
$ |
— |
|
|
$ |
— |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Deferred compensation plan |
|
$ |
4,425 |
|
|
$ |
4,425 |
|
|
$ |
— |
|
|
$ |
— |
|
Contingent consideration |
|
$ |
4,328 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
4,328 |
|
We measure the fair value of our financial assets and liabilities using the highest level of inputs that are available as of the measurement date. The carrying amounts of cash and cash equivalents, accounts receivable, and accounts payable approximate their fair value due to the immediate or short-term maturity of these financial instruments. See Note 9 Interest Rate Swap for additional information on the interest rate swap.
As of June 30, 2025, and December 31, 2024, we did not hold any cash investments.
We maintain a deferred compensation plan for a certain group of our highly compensated employees, in which certain of our executive officers participate in. The plan allows eligible participants to defer up to 90% of their base salary and/or incentive plan compensation as well as any refunds from our 401(k) Plan. Participants may elect investment funds selected by the Company in whole percentages. Changes in the value of compensation deferred under these plans are recognized each period based on the fair value of the underlying measurement funds. These investment funds consist primarily of equity securities, such as common stock and mutual funds, and fixed income securities and are valued at the closing price reported on the active market on which the individual securities are traded and are classified as Level 1. These investment options do not represent actual ownership of or ownership rights in the applicable funds; they serve the purpose of valuing the account and the corresponding obligation of the Company.
As of June 30, 2025 and December 31, 2024, the fair value of our First Lien Term Loan approximated its carrying value due to the debt’s variable interest rate terms.
We recognized a Level 3 contingent consideration liability in connection with the Downtowner Car Wash acquisition in December 2021. We measured its contingent consideration liability using Level 3 unobservable inputs. The contingent consideration liability is associated with the achievement of certain targets and is estimated at each balance sheet date by considering among other factors, results of completed periods and our most recent financial projection for future periods subject to earn-out payments. There are two components to the contingent consideration: a payment when we obtained the certificate of occupancy for the car wash and opened it to the public in 2023 and an annual payment based on certain financial metrics of the acquired business. A change in the forecasted revenue or projected opening dates could result in a significantly lower or higher fair value measurement. We determined that there were no significant changes to the unobservable inputs that would have resulted in a change in fair value of this contingent consideration liability at June 30, 2025. No payments were made during the three and six months ended June 30, 2025 and 2024.
During the three and six months ended June 30, 2025 and 2024, there were no transfers between fair value measurement levels.
9. Interest Rate Swap
On April 28, 2025, the Company executed a pay-fixed, receive-floating interest rate swap (the “Swap”) to mitigate variability in forecasted interest payments on an aggregate notional amount of $250,000 of the Company’s variable-rate First Lien Term Loan. The Swap has an effective date of June 30, 2025, with a maturity date of June 30, 2027. The Company designated the Swap as a cash flow hedge.
As of June 30, 2025, information pertaining to the Swap is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Amount |
|
|
Fair Value |
|
|
Pay-Fixed |
|
Receive-Floating |
|
Maturity Date |
$ |
250,000 |
|
|
$ |
466 |
|
|
3.369% |
|
4.327% |
|
June 30, 2027 |
As of June 30, 2025 and December 31, 2024, the current portion of the fair value of the Swap was $1,096 and $0, respectively, and is included in prepaid and other current assets in the accompanying consolidated balance sheets.
As of June 30, 2025 and December 31, 2024, the long-term portion of the fair value of the Swap was $630 and $0, respectively, and is included in other long-term liabilities in the accompanying consolidated balance sheets.
For the three and six months ended June 30, 2025 and 2024, amounts reported in other comprehensive income in the accompanying consolidated statements of operations and comprehensive income are net of tax of $116 and $0, respectively.
10. Leases
Balance sheet information related to leases consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
Classification |
|
June 30, 2025 |
|
|
December 31, 2024 |
|
Assets |
|
|
|
|
|
|
|
|
Operating |
|
Operating right of use assets, net |
|
$ |
905,229 |
|
|
$ |
924,896 |
|
Finance |
|
Property and equipment, net |
|
|
11,809 |
|
|
|
12,344 |
|
Total lease assets |
|
|
|
$ |
917,038 |
|
|
$ |
937,240 |
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
Operating |
|
Current maturities of operating lease liability |
|
$ |
51,020 |
|
|
$ |
48,986 |
|
Finance |
|
Current maturities of finance lease liability |
|
|
834 |
|
|
|
804 |
|
Long-term |
|
|
|
|
|
|
|
|
Operating |
|
Operating lease liability |
|
|
874,858 |
|
|
|
890,613 |
|
Finance |
|
Financing lease liability |
|
|
12,795 |
|
|
|
13,262 |
|
Total lease liabilities |
|
|
|
$ |
939,507 |
|
|
$ |
953,665 |
|
Components of total lease cost, net, consisted of the following for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Operating lease expense(a) |
|
$ |
30,783 |
|
|
$ |
27,659 |
|
|
$ |
61,487 |
|
|
$ |
54,871 |
|
Finance lease expense |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of lease assets |
|
|
243 |
|
|
|
251 |
|
|
|
487 |
|
|
|
502 |
|
Interest on lease liabilities |
|
|
245 |
|
|
|
260 |
|
|
|
495 |
|
|
|
524 |
|
Short-term lease expense |
|
|
22 |
|
|
|
52 |
|
|
|
39 |
|
|
|
103 |
|
Variable lease expense(b) |
|
|
3,015 |
|
|
|
2,756 |
|
|
|
10,909 |
|
|
|
10,020 |
|
Total lease expense |
|
$ |
34,308 |
|
|
$ |
30,978 |
|
|
$ |
73,417 |
|
|
$ |
66,020 |
|
a)Operating lease expense includes an immaterial amount of sublease income and is included in other store operating expenses and general and administrative expenses in the accompanying consolidated statements of operations and comprehensive income.
b)Variable lease costs consist of property taxes, property insurance, and common area or other maintenance costs for our leases of land and buildings and is included in other store operating expenses in the accompanying consolidated statements of operations and comprehensive income.
The following includes supplemental information for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Operating cash flows from operating leases |
|
$ |
29,909 |
|
|
$ |
26,843 |
|
|
$ |
59,429 |
|
|
$ |
53,360 |
|
Operating cash flows from finance leases |
|
$ |
245 |
|
|
$ |
260 |
|
|
$ |
495 |
|
|
$ |
524 |
|
Financing cash flows from finance leases |
|
$ |
194 |
|
|
$ |
182 |
|
|
$ |
387 |
|
|
$ |
362 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease ROU assets obtained in exchange for lease liabilities |
|
$ |
335 |
|
|
$ |
20,237 |
|
|
$ |
7,595 |
|
|
$ |
34,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average remaining operating lease term |
|
|
13.59 |
|
|
|
13.67 |
|
|
|
13.59 |
|
|
|
13.67 |
|
Weighted-average remaining finance lease term |
|
|
14.46 |
|
|
|
15.19 |
|
|
|
14.46 |
|
|
|
15.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average operating lease discount rate |
|
|
8.13 |
% |
|
|
8.09 |
% |
|
|
8.13 |
% |
|
|
8.09 |
% |
Weighted-average finance lease discount rate |
|
|
7.34 |
% |
|
|
7.33 |
% |
|
|
7.34 |
% |
|
|
7.33 |
% |
As of June 30, 2025, lease obligation maturities were as follows:
|
|
|
|
|
|
|
|
|
Fiscal Year Ending: |
|
Operating Leases |
|
|
Finance Leases |
|
2025 (remaining six months) |
|
$ |
60,236 |
|
|
$ |
887 |
|
2026 |
|
|
120,250 |
|
|
|
1,792 |
|
2027 |
|
|
116,681 |
|
|
|
1,819 |
|
2028 |
|
|
110,411 |
|
|
|
1,846 |
|
2029 |
|
|
109,812 |
|
|
|
1,575 |
|
Thereafter |
|
|
1,061,661 |
|
|
|
16,850 |
|
Total future minimum obligations |
|
$ |
1,579,051 |
|
|
$ |
24,769 |
|
Present value discount |
|
|
(653,173 |
) |
|
|
(11,140 |
) |
Present value of net future minimum lease obligations |
|
$ |
925,878 |
|
|
$ |
13,629 |
|
Current portion |
|
|
(51,020 |
) |
|
|
(834 |
) |
Long-term obligations |
|
$ |
874,858 |
|
|
$ |
12,795 |
|
Forward-Starting Leases
As of June 30, 2025, we entered into 11 leases that had not yet commenced related to build-to-suit arrangements for car wash locations. These leases will commence in years 2025 through 2027 with initial lease terms of 15 to 20 years.
As of December 31, 2024, we entered into 10 leases that had not yet commenced related to build-to-suit arrangements for car wash locations. These leases will commence in years 2025 through 2027 with initial lease terms of 15 to 20 years.
Sale-Leaseback Transactions
During the three and six months ended June 30, 2025, we did not complete any sale-leaseback transactions.
During the three and six months ended June 30, 2024, we completed three and four sale-leaseback transactions related to car wash locations, respectively, with aggregate consideration of $13,845 and $18,745, respectively, resulting in net losses of $2,658 and $961, respectively, which are included in (gain) loss on sale of assets in the accompanying consolidated statements of operations and comprehensive income. Contemporaneously with the closing of the sales, we entered into lease agreements for the properties for initial 20-year terms. For the sale-leaseback transactions consummated in the three and six months ended June 30, 2024, the cumulative initial annual rent for the property was approximately $881 and $1,187, respectively, subject to annual escalations. These leases are accounted for as operating leases.
11. Stockholders’ Equity
As of June 30, 2025, there were 1,000,000,000 shares of common stock authorized, 333,430,468 shares of common stock issued, and 327,257,547 shares of common stock outstanding.
As of December 31, 2024, there were 1,000,000,000 shares of common stock authorized, 329,866,784 shares of common stock issued, and 323,693,863 shares of common stock outstanding.
As of June 30, 2025 and December 31, 2024, there were 5,000,000 shares of preferred stock authorized, and none were issued or outstanding.
We use the cost method to account for treasury stock. As of June 30, 2025 and December 31, 2024, we had 6,172,921 shares of treasury stock. As of June 30, 2025 and December 31, 2024, the cost of treasury stock included in additional paid-in capital in the accompanying consolidated balance sheets was $28,895.
12. Stock-Based Compensation
We recognize stock-based compensation expense associated with stock options and restricted stock units ("RSUs"), and stock purchase rights. Stock options and RSUs are granted under the 2014 Stock Option Plan of Hotshine Holdings, Inc. (the “2014 Plan”) and 2021 Incentive Award Plan (the “2021 Plan”) while stock purchase rights are granted under the 2021 Employee Stock Purchase Plan (“2021 ESPP”).
Refer to our 2024 Form 10-K for additional details on employee stock incentive plans.
Share-Based Payment Valuation
The grant date fair value of Time Vesting Options granted is determined using the Black-Scholes option-pricing model. The grant date fair value of stock purchase rights granted under the 2021 ESPP is determined using the Black-Scholes option-pricing model.
2021 ESPP
The following table presents, on a weighted-average basis, the assumptions used in the Black-Scholes option-pricing model to determine the grant date fair value of stock purchase rights granted under the 2021 ESPP during the periods presented:
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
2025 |
|
2024 |
Expected volatility |
|
39.42 % - 42.14% |
|
49.59% - 50.14% |
Risk-free interest rate |
|
4.30% - 4.44% |
|
5.38% - 5.41% |
Expected term (in years) |
|
0.49 - 0.50 |
|
0.49 - 0.50 |
Expected dividend yield |
|
None |
|
None |
Time Vesting Options
The following table presents, on a weighted-average basis, the assumptions used in the Black-Scholes option-pricing model to determine the grant date fair value of Time Vesting Options granted under the 2021 Plan during the periods presented:
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
2025 |
|
2024 |
Expected volatility |
|
46.74% |
|
45.98% |
Risk-free interest rate |
|
4.07% |
|
4.52% |
Expected term (in years) |
|
6.0 |
|
6.0 |
Expected dividend yield |
|
None |
|
None |
Stock Options
A summary of our stock option activity during the period presented is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time Vesting Options |
|
|
Performance Vesting Options |
|
|
Total Number of Stock Options |
|
|
Weighted-Average Exercise Price |
|
Outstanding as of December 31, 2024 |
|
|
9,137,994 |
|
|
|
1,897,467 |
|
|
|
11,035,461 |
|
|
$ |
5.70 |
|
Granted |
|
|
1,583,512 |
|
|
|
— |
|
|
|
1,583,512 |
|
|
$ |
7.08 |
|
Exercised |
|
|
(986,093 |
) |
|
|
(553,300 |
) |
|
|
(1,539,393 |
) |
|
$ |
1.38 |
|
Forfeited |
|
|
(193,073 |
) |
|
|
— |
|
|
|
(193,073 |
) |
|
$ |
9.39 |
|
Outstanding as of June 30, 2025 |
|
|
9,542,340 |
|
|
|
1,344,167 |
|
|
|
10,886,507 |
|
|
$ |
6.44 |
|
Options vested or expected to vest as of June 30, 2025 |
|
|
9,010,111 |
|
|
|
1,344,167 |
|
|
|
10,354,278 |
|
|
$ |
9.16 |
|
Options exercisable as of June 30, 2025 |
|
|
5,950,001 |
|
|
|
1,344,167 |
|
|
|
7,294,168 |
|
|
$ |
5.69 |
|
The number and weighted-average grant date fair value of stock options during the period presented are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Stock Options |
|
|
Weighted-Average Grant Date Fair Value |
|
|
|
Time Vesting Options |
|
|
Performance Vesting Options |
|
|
Time Vesting Options |
|
|
Performance Vesting Options |
|
Unvested as of December 31, 2024 |
|
|
3,544,956 |
|
|
|
— |
|
|
$ |
4.05 |
|
|
|
— |
|
Granted |
|
|
1,583,512 |
|
|
|
— |
|
|
$ |
3.56 |
|
|
|
— |
|
Vested |
|
|
(1,450,382 |
) |
|
|
— |
|
|
$ |
4.12 |
|
|
|
— |
|
Forfeited |
|
|
(85,746 |
) |
|
|
— |
|
|
$ |
4.24 |
|
|
|
— |
|
Unvested as of June 30, 2025 |
|
|
3,592,340 |
|
|
|
— |
|
|
$ |
3.79 |
|
|
|
— |
|
We granted 1,583,512 Time Vesting Options with a grant date fair value of $5,637 during the six months ended June 30, 2025. There were no Performance Vesting Options granted during the six months ended June 30, 2025.
The fair value of shares attributable to stock options that vested during the six months ended June 30, 2025 was $10,426.
As of June 30, 2025, the weighted-average remaining contractual life of outstanding stock options was approximately 6.01 years.
Restricted Stock Units
A summary of our RSU activity during the period presented is as follows:
|
|
|
|
|
|
|
|
|
|
|
Restricted Stock Units |
|
|
Weighted-Average Grant Date Fair Value |
|
Unvested as of December 31, 2024 |
|
|
4,812,481 |
|
|
$ |
8.10 |
|
Granted |
|
|
3,037,300 |
|
|
|
7.08 |
|
Vested |
|
|
(1,835,398 |
) |
|
|
8.56 |
|
Forfeited |
|
|
(320,535 |
) |
|
|
7.55 |
|
Unvested as of June 30, 2025 |
|
|
5,693,848 |
|
|
$ |
7.44 |
|
We granted 3,037,300 RSUs with a grant date fair value of $21,503 during the six months ended June 30, 2025.
The fair value of shares attributable to RSUs that vested during the six months ended June 30, 2025 was $13,067.
As of June 30, 2025, the weighted-average remaining contractual life of outstanding RSUs was approximately 9.26 years.
Stock-Based Compensation Expense
We estimated a forfeiture rate of 10.26% for awards with service-based vesting conditions based on historical experience and future expectations of the vesting of these share-based payments. We used this rate as an assumption in calculating stock-based compensation expense for Time Vesting Options, RSUs, and stock purchase rights granted under the 2021 ESPP.
Total stock-based compensation expense, by caption, recorded in the consolidated statements of operations and comprehensive income for the periods presented is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Cost of labor and chemicals |
|
$ |
2,794 |
|
|
$ |
2,465 |
|
|
$ |
5,576 |
|
|
$ |
4,938 |
|
General and administrative |
|
|
3,683 |
|
|
|
3,441 |
|
|
|
7,744 |
|
|
|
7,214 |
|
Total stock-based compensation expense |
|
$ |
6,477 |
|
|
$ |
5,906 |
|
|
$ |
13,320 |
|
|
$ |
12,152 |
|
Total stock-based compensation expense, by award type, recorded in the consolidated statements of operations and comprehensive income for the periods presented is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Time Vesting Options |
|
$ |
1,511 |
|
|
$ |
1,382 |
|
|
$ |
3,374 |
|
|
$ |
2,959 |
|
RSUs |
|
|
4,774 |
|
|
|
4,348 |
|
|
|
9,562 |
|
|
|
8,755 |
|
2021 ESPP |
|
|
192 |
|
|
|
176 |
|
|
|
384 |
|
|
|
438 |
|
Total stock-based compensation expense |
|
$ |
6,477 |
|
|
$ |
5,906 |
|
|
$ |
13,320 |
|
|
$ |
12,152 |
|
As of June 30, 2025, total unrecognized compensation expense related to unvested Time Vesting Options was $9,258, which is expected to be recognized over a weighted-average period of 3.95 years.
As of June 30, 2025, there was no unrecognized compensation expense related to unvested Performance Vesting Options as the completion of the IPO satisfied the performance condition and as a result, all outstanding Performance Vesting Options vested.
As of June 30, 2025, total unrecognized compensation expense related to unvested RSUs was $25,919, which is expected to be recognized over a weighted-average period of 2.34 years.
As of June 30, 2025, total unrecognized compensation expense related to unvested stock purchase rights under the 2021 ESPP was $289, which is expected to be recognized over a weighted-average period of 0.38 years.
13. Commitments and Contingencies
Litigation
We are involved from time to time in various legal proceedings related to employment practices, environmental issues, commercial disputes, antitrust and other regulatory matters concerning our business. We record liabilities for losses from legal proceedings when we determine that it is probable that the outcome in a legal proceeding will be unfavorable and the amount of loss can be reasonably estimated. The Company does not believe that any proceeding or litigation, either alone or in the aggregate, will have a material adverse effect on the Company’s financial position, results of operations or cash flows; it is possible that an unfavorable outcome of some or all of the matters, however unlikely, could result in a charge that might be material to the results of an individual fiscal quarter or year.
Insurance
We carry a broad range of insurance coverage, including general and business auto liability, commercial property, workers’ compensation, cyber risk, and general umbrella policies. As of June 30, 2025 and December 31, 2024, we accrued $6,468 and $4,803, respectively, for assessments on insurance claims filed, which are included in other accrued expenses in the accompanying consolidated balance sheets. As of June 30, 2025 and December 31, 2024, we recorded $5,622 and $4,250, respectively, in receivables from its non-healthcare insurance carriers related to these insurance claims, which are included in other receivables in the accompanying consolidated balance sheets. The receivables are paid when the claim is finalized, and the reserved amounts on these claims are expected to be paid within one year.
14. Segment Information
The Company operates as one operating segment where it derives its revenues from activities related to providing car wash services at its car wash locations that are geographically diversified throughout the United States and have similar economic characteristics and nature of services.
To assess consolidated performance the chief operating decision maker (“CODM”), who is the Chief Executive Officer, evaluates the operating results and performance through net income. Our CODM regularly reviews net income as reported on the consolidated statement of operations and comprehensive income and total assets as reported on the consolidated balance sheet for purposes of evaluating performance, allocating resources, setting incentive compensation targets, and planning and forecasting future periods. As presented on the consolidated statements of operations and comprehensive income, the CODM views consolidated expense information related to the cost of labor and chemicals, other store operating expenses, and general and administrative expenses to be significant and there are no other significant segment expenses or items that would require disclosure.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
You should read the following discussion and analysis of our financial condition and results of operations together with our consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and related notes included in our 2024 Form 10-K. This discussion contains forward-looking statements based upon current plans, expectations and beliefs involving risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of various factors, including those set forth in other parts of this Quarterly Report on Form 10-Q and in Part I, Item 1A. “Risk Factors” and in Part II. Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2024 Form 10-K.
Who We Are
Mister Car Wash, Inc. is the nation's leading car wash brand, primarily offering express exterior cleaning services, with interior cleaning services at select locations, across 522 car washes in 21 states as of June 30, 2025. We offer a monthly subscription program, which we call the Unlimited Wash Club® (“UWC”), as a flexible, quick, and convenient option for customers to keep their cars clean. Our scale and over 25 years of innovation allow us to drive operating efficiencies and invest in training, infrastructure, and technology that improve speed of service, quality, and sustainability and realize strong financial performance.
Factors Affecting Our Business and Trends
We believe that our business and growth depend on a number of factors that present significant opportunities for us and may involve risks and challenges, including those discussed below and in Part I, Item 1A. “Risk Factors” of our 2024 Form 10-K.
|
|
|
|
|
|
|
Growth in comparable store sales. Comparable store sales have been a driver of our net revenue growth. We will seek to continue to grow our comparable store sales by increasing the number of UWC Members, maximizing efficiency and throughput of our car wash locations, optimizing marketing spend to add new customers, and increasing customer visitation frequency. |
|
|
|
|
|
|
|
Number and loyalty of UWC Members. The UWC program is an important element of our business. UWC Members contribute a large portion of our net revenue and provide recurring revenue through their monthly membership fees. |
|
|
|
|
|
|
|
Labor management. Hiring and retaining skilled team members and experienced management represents one of our largest investments. We believe people are the key to our success and we have been able to successfully attract and retain engaged, high-quality team members by paying competitive wages, offering attractive benefit packages, and providing robust training and development opportunities. While the competition for skilled labor is intense and subject to high turnover, we believe our approach to wages and benefits will continue to allow us to attract suitable team members and management to support our growth. |
In addition, the United States government recently announced tariffs on goods imported from various countries to the United States. Countries subject to such tariffs have imposed or may in the future impose reciprocal or retaliator. While we believe in the strength of our business, the potential macroeconomic impacts of these actions, if implemented, are difficult to predict and may have a material adverse impact on our business, results of operations and financial condition. Specifically, negative macroeconomic impact on consumers affecting general discretionary income, consumer confidence, or purchasing patterns may reduce demand for our services.
Factors Affecting the Comparability of Our Results of Operations
Our results have been affected by, and may in the future be affected by, the following factors, which must be understood in order to assess the comparability of our period-to-period financial performance and condition.
Greenfield Location Development
While we continue to explore and evaluate acquisition opportunities, more recently, a component of our growth strategy has been to grow through greenfield development of Mister Car Wash locations, with particular focus on Express Exterior Locations, and we anticipate further pursuit of this strategy in the future. We believe such a strategy will provide a more controllable pipeline of unit growth for future locations in existing and adjacent markets.
The comparability of our results may be impacted by the inclusion of financial performance of greenfield locations that have not delivered a full fiscal year of financial results nor matured to average unit volumes, which we typically expect after approximately three full years of operation.
Key Performance Indicators
We prepare and analyze various operating and financial data to assess the performance of our business and to help in the allocation of our resources. The key operating performance and financial metrics and indicators we use are set forth below, as of and for the three and six months ended June 30, 2025 and 2024.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Financial and Operating Data: |
|
|
|
|
|
|
|
|
|
|
|
|
Location count (end of period) |
|
|
522 |
|
|
|
491 |
|
|
|
522 |
|
|
|
491 |
|
Comparable store sales growth |
|
|
1.2 |
% |
|
|
2.4 |
% |
|
|
3.6 |
% |
|
|
1.6 |
% |
UWC Members (in thousands, end of period) |
|
|
2,228 |
|
|
|
2,126 |
|
|
|
2,228 |
|
|
|
2,126 |
|
UWC sales as a percentage of total wash sales |
|
|
76 |
% |
|
|
72 |
% |
|
|
74 |
% |
|
|
73 |
% |
Net income |
|
$ |
28,595 |
|
|
$ |
22,091 |
|
|
$ |
55,595 |
|
|
$ |
38,728 |
|
Net income margin |
|
|
10.8 |
% |
|
|
8.7 |
% |
|
|
10.5 |
% |
|
|
7.8 |
% |
Adjusted EBITDA |
|
$ |
87,046 |
|
|
$ |
88,692 |
|
|
$ |
172,695 |
|
|
$ |
163,864 |
|
Adjusted EBITDA margin |
|
|
32.8 |
% |
|
|
34.8 |
% |
|
|
32.8 |
% |
|
|
33.2 |
% |
Location Count (end of period)
Our location count refers to the total number of car wash locations at the end of a period, inclusive of new greenfield locations, acquired locations and offset by closed locations. The total number of locations that we operate, as well as the timing of location openings, acquisitions, and closings, have, and will continue to have, an impact on our performance. In the three and six months ended June 30, 2025, we increased our location count by 4 and 8 greenfield locations, respectively.
Our Express Exterior Locations, which offer express exterior cleaning services, comprise 459 of our current locations and our Interior Cleaning Locations, which offer both express exterior cleaning services and interior cleaning services, comprise 63 of our current locations.
Comparable Store Sales Growth
We consider a location a comparable store on the first day of the 13th full calendar month following a greenfield location’s first day of operations, or for acquired locations, the first day of the 13th full calendar month following the date of acquisition. A location converted from an Interior Cleaning Location format to an Express Exterior Location format is excluded when the location did not offer interior cleaning services in the current period but did offer interior cleaning services in the prior year period. Comparable store sales growth is the percentage change in total wash sales of all comparable store car washes.
Increasing the number of new locations is a component of our growth strategy and as we continue to execute on our growth strategy, we expect that a significant portion of our sales growth will be attributable to non-comparable store sales. Accordingly, comparable store sales are only one measure we use to assess the success of our growth strategy.
UWC Members (end of period)
Members of our monthly subscription service are known as Unlimited Wash Club Members, or UWC Members. We view the number of UWC Members and the growth in the number of UWC Members on a net basis from period to period as key indicators of our revenue growth. The number of UWC Members has grown over time as we have acquired new customers and retained previously acquired customers. There were approximately 2.2 million UWC Members as of June 30, 2025. UWC Members grew by approximately 5% from December 31, 2024 through June 30, 2025.
UWC Sales as a Percentage of Total Wash Sales
UWC sales as a percentage of total wash sales represents the penetration of our subscription membership program as a percentage of our overall wash sales. Total wash sales are defined as the net revenue generated from express exterior cleaning services and interior cleaning services for both UWC Members and retail customers. UWC sales as a percentage of total wash sales is calculated as sales generated from UWC Members as a percentage of total wash sales. UWC sales were 76% and 72% of our total wash sales for the three months ended June 30, 2025 and 2024, respectively. UWC sales were 74% and 73% of our total wash sales for the six months ended June 30, 2025 and 2024, respectively.
Adjusted EBITDA and Adjusted EBITDA Margin
Adjusted EBITDA is a non-GAAP measure of our operating performance and should not be considered as an alternative to net income as a measure of financial performance or any other performance measure derived in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”). Adjusted EBITDA is defined as net income before interest expense, net, income tax provision, depreciation and amortization expense, loss on sale of assets, stock-based compensation expense, acquisition expenses, non-cash rent expense, debt refinancing costs, and other nonrecurring charges. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by net revenues for a given period.
We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our ongoing operating performance. You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in our presentation of Adjusted EBITDA. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. There can be no assurance that we will not modify the presentation of Adjusted EBITDA in future periods, and any such modification may be material. In addition, Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in our industry or across different industries.
Management believes Adjusted EBITDA is helpful in highlighting trends in our core operating performance compared to other measures, which can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which companies operate and capital investments. We also use Adjusted EBITDA in connection with establishing discretionary annual incentive compensation; to evaluate in conjunction with U.S. GAAP measures of performance, the effectiveness of our business strategies; to make budgeting decisions; and because our Credit Agreement uses measures similar to Adjusted EBITDA to measure our compliance with certain covenants.
Adjusted EBITDA and Adjusted EBITDA Margin are not recognized terms under GAAP and should not be considered as a substitute for net income, net income margin, or any other financial measure presented in accordance with GAAP. Adjusted EBITDA has its limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S. GAAP.
The following is a reconciliation of net income to Adjusted EBITDA for the periods presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Net income |
|
$ |
28,595 |
|
|
$ |
22,091 |
|
|
$ |
55,595 |
|
|
$ |
38,728 |
|
Interest expense, net |
|
|
15,172 |
|
|
|
20,254 |
|
|
|
31,195 |
|
|
|
40,278 |
|
Income tax provision |
|
|
10,400 |
|
|
|
12,655 |
|
|
|
20,344 |
|
|
|
21,846 |
|
Depreciation and amortization expense |
|
|
21,738 |
|
|
|
20,261 |
|
|
|
42,655 |
|
|
|
39,856 |
|
Loss on sale of assets, net (a) |
|
|
679 |
|
|
|
2,897 |
|
|
|
790 |
|
|
|
1,364 |
|
Stock-based compensation expense (b) |
|
|
7,274 |
|
|
|
6,791 |
|
|
|
14,390 |
|
|
|
13,593 |
|
Acquisition expenses (c) |
|
|
1,199 |
|
|
|
548 |
|
|
|
2,613 |
|
|
|
1,113 |
|
Non-cash rent expense (d) |
|
|
1,652 |
|
|
|
1,495 |
|
|
|
3,618 |
|
|
|
2,982 |
|
Debt refinancing costs (e) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,882 |
|
Employee retention credit |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,189 |
) |
Other (f) |
|
|
337 |
|
|
|
1,700 |
|
|
|
1,495 |
|
|
|
7,411 |
|
Adjusted EBITDA |
|
$ |
87,046 |
|
|
$ |
88,692 |
|
|
$ |
172,695 |
|
|
$ |
163,864 |
|
Net revenues |
|
$ |
265,415 |
|
|
$ |
255,043 |
|
|
$ |
527,071 |
|
|
$ |
494,226 |
|
Net income margin |
|
|
10.8 |
% |
|
|
8.7 |
% |
|
|
10.5 |
% |
|
|
7.8 |
% |
Adjusted EBITDA margin |
|
|
32.8 |
% |
|
|
34.8 |
% |
|
|
32.8 |
% |
|
|
33.2 |
% |
(a)Consists of losses on the disposition of assets associated with sale leaseback transactions, the sale of property and equipment, and store closures or the impairments associated with store closures and relocations.
(b)Represents non-cash expense associated with our stock-based compensation as well as related taxes.
(c)Represents expenses incurred in strategic acquisitions and greenfield development. Expenses include professional fees for accounting and auditing services, appraisals, legal fees and financial services, dead deal costs, one-time costs associated with supplies for rebranding the acquired stores, and distinct travel expenses for related, distinct integration efforts by team members who are not part of our dedicated integration team.
(d)Represents the difference between cash paid for rent expense and U.S. GAAP rent expense.
(e)Represents non-deferred legal fees and other expenses related to Credit Agreement amendments, and loss on extinguishment of debt associated with amendments to the debt facilities.
(f)Consists of other items as determined by management not to be reflective of our ongoing operating performance, such as costs associated with severance pay, legal settlements and legal fees related to contract terminations, and nonrecurring strategic project costs.
Results of Operations for the Three Months Ended June 30, 2025 and 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
(Dollars in thousands) |
|
Amount |
|
|
% of Revenue |
|
|
Amount |
|
|
% of Revenue |
|
Net revenues |
|
$ |
265,415 |
|
|
|
100 |
% |
|
$ |
255,043 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of labor and chemicals |
|
|
76,627 |
|
|
|
29 |
% |
|
|
72,691 |
|
|
|
29 |
% |
Other store operating expenses |
|
|
108,850 |
|
|
|
41 |
% |
|
|
99,543 |
|
|
|
39 |
% |
General and administrative |
|
|
25,113 |
|
|
|
9 |
% |
|
|
24,912 |
|
|
|
10 |
% |
Loss on sale of assets, net |
|
|
679 |
|
|
|
0 |
% |
|
|
2,897 |
|
|
|
1 |
% |
Total costs and expenses |
|
|
211,269 |
|
|
|
80 |
% |
|
|
200,043 |
|
|
|
78 |
% |
Operating income |
|
|
54,146 |
|
|
|
20 |
% |
|
|
55,000 |
|
|
|
22 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
15,172 |
|
|
|
6 |
% |
|
|
20,254 |
|
|
|
8 |
% |
Other income |
|
|
(21 |
) |
|
|
(0 |
)% |
|
|
— |
|
|
|
0 |
% |
Total other expense, net |
|
|
15,151 |
|
|
|
6 |
% |
|
|
20,254 |
|
|
|
8 |
% |
Income before taxes |
|
|
38,995 |
|
|
|
15 |
% |
|
|
34,746 |
|
|
|
14 |
% |
Income tax provision |
|
|
10,400 |
|
|
|
4 |
% |
|
|
12,655 |
|
|
|
5 |
% |
Net income |
|
$ |
28,595 |
|
|
|
11 |
% |
|
$ |
22,091 |
|
|
|
9 |
% |
Net Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Net revenues |
|
$ |
265,415 |
|
|
$ |
255,043 |
|
|
$ |
10,372 |
|
|
|
4 |
% |
The increase in net revenues was primarily attributable to growth in UWC Members, wash package mix, and the year-over-year addition of 31 locations.
Cost of Labor and Chemicals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Cost of labor and chemicals |
|
$ |
76,627 |
|
|
$ |
72,691 |
|
|
$ |
3,936 |
|
|
|
5 |
% |
Percentage of net revenues |
|
|
29 |
% |
|
|
29 |
% |
|
|
|
|
|
|
The increase in cost of labor and chemicals was primarily attributable to an increase in volume and the year-over-year addition of 31 locations, as well as increased store labor rates, partially offset by labor optimization and lower chemical costs due to new formulations and strategic partnerships.
Other Store Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Other store operating expenses |
|
$ |
108,850 |
|
|
$ |
99,543 |
|
|
$ |
9,307 |
|
|
|
9 |
% |
Percentage of net revenues |
|
|
41 |
% |
|
|
39 |
% |
|
|
|
|
|
|
The increase in other store operating expenses was primarily attributable to the year-over-year addition of 31 locations, increased utilities and maintenance expenses, as well as additional rent expense for the addition of 36 net new land and building leases between periods.
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
General and administrative |
|
$ |
25,113 |
|
|
$ |
24,912 |
|
|
$ |
201 |
|
|
|
1 |
% |
Percentage of net revenues |
|
|
9 |
% |
|
|
10 |
% |
|
|
|
|
|
|
The increase in general and administrative expenses was primarily attributable to increased investments in marketing as well as other costs to support strategic growth initiatives. These increases were partially offset by lower amortization expense and compensation expenses.
Loss on Sale of Assets, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Loss on sale of assets, net |
|
$ |
679 |
|
|
$ |
2,897 |
|
|
$ |
(2,218 |
) |
|
|
(77 |
)% |
Percentage of net revenues |
|
|
0 |
% |
|
|
1 |
% |
|
|
|
|
|
|
The change in loss on sale of assets was primarily driven by gains associated with sale-leaseback activity in the prior year compared to losses associated with asset retirements and no sale-leaseback activity in the current year.
Total Other Expense, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Total other expense, net |
|
$ |
15,151 |
|
|
$ |
20,254 |
|
|
$ |
(5,103 |
) |
|
|
(25 |
)% |
Percentage of net revenues |
|
|
6 |
% |
|
|
8 |
% |
|
|
|
|
|
|
The decrease is attributable to a $5.1 million decrease in interest expense, net driven by lower average interest rates and $71.9 million of principal payments on the First Lien Term Loan between periods.
Income Tax Provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Income tax provision |
|
$ |
10,400 |
|
|
$ |
12,655 |
|
|
$ |
(2,255 |
) |
|
|
(18 |
)% |
Percentage of net revenues |
|
|
4 |
% |
|
|
5 |
% |
|
|
|
|
|
|
The decrease in income tax provision was primarily attributable to the change in net, unfavorable income tax impact from equity awards activity as compared to the prior year.
Results of Operations for the Six Months Ended June 30, 2025 and 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
2025 |
|
|
2024 |
|
(Dollars in thousands) |
|
Amount |
|
|
% of Revenue |
|
|
Amount |
|
|
% of Revenue |
|
Net revenues |
|
$ |
527,071 |
|
|
|
100 |
% |
|
$ |
494,226 |
|
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Cost of labor and chemicals |
|
|
150,879 |
|
|
|
29 |
% |
|
|
144,349 |
|
|
|
29 |
% |
Other store operating expenses |
|
|
218,517 |
|
|
|
41 |
% |
|
|
196,346 |
|
|
|
40 |
% |
General and administrative |
|
|
49,772 |
|
|
|
9 |
% |
|
|
54,622 |
|
|
|
11 |
% |
Loss on sale of assets, net |
|
|
790 |
|
|
|
0 |
% |
|
|
1,364 |
|
|
|
0 |
% |
Total costs and expenses |
|
|
419,958 |
|
|
|
80 |
% |
|
|
396,681 |
|
|
|
80 |
% |
Operating income |
|
|
107,113 |
|
|
|
20 |
% |
|
|
97,545 |
|
|
|
20 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
31,195 |
|
|
|
6 |
% |
|
|
40,278 |
|
|
|
8 |
% |
Loss on extinguishment of debt |
|
|
— |
|
|
|
0 |
% |
|
|
1,882 |
|
|
|
0 |
% |
Other income |
|
|
(21 |
) |
|
|
(0 |
)% |
|
|
(5,189 |
) |
|
|
(1 |
)% |
Total other expense, net |
|
|
31,174 |
|
|
|
6 |
% |
|
|
36,971 |
|
|
|
7 |
% |
Income before taxes |
|
|
75,939 |
|
|
|
14 |
% |
|
|
60,574 |
|
|
|
12 |
% |
Income tax provision |
|
|
20,344 |
|
|
|
4 |
% |
|
|
21,846 |
|
|
|
4 |
% |
Net income |
|
$ |
55,595 |
|
|
|
11 |
% |
|
$ |
38,728 |
|
|
|
8 |
% |
Net Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Net revenues |
|
$ |
527,071 |
|
|
$ |
494,226 |
|
|
$ |
32,845 |
|
|
|
7 |
% |
The increase in net revenues was primarily attributable to growth in UWC Members, increased retail customer traffic, wash package mix, and the year-over-year addition of 31 locations.
Cost of Labor and Chemicals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Cost of labor and chemicals |
|
$ |
150,879 |
|
|
$ |
144,349 |
|
|
$ |
6,530 |
|
|
|
5 |
% |
Percentage of net revenues |
|
|
29 |
% |
|
|
29 |
% |
|
|
|
|
|
|
The increase in cost of labor and chemicals was primarily attributable to an increase in volume and the year-over-year addition of 31 locations, as well as increased store labor rates, partially offset by labor optimization and lower chemical costs due to new formulations and strategic partnerships.
Other Store Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Other store operating expenses |
|
$ |
218,517 |
|
|
$ |
196,346 |
|
|
$ |
22,171 |
|
|
|
11 |
% |
Percentage of net revenues |
|
|
41 |
% |
|
|
40 |
% |
|
|
|
|
|
|
The increase in other store operating expenses was primarily attributable to the year-over-year addition of 31 locations, increased utilities and maintenance expenses, as well as additional rent expense for the addition of 36 net new land and building leases between periods.
General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
General and administrative |
|
$ |
49,772 |
|
|
$ |
54,622 |
|
|
$ |
(4,850 |
) |
|
|
(9 |
)% |
Percentage of net revenues |
|
|
9 |
% |
|
|
11 |
% |
|
|
|
|
|
|
The decrease in general and administrative expenses was primarily attributable to the debt refinancing costs in the prior year and decreased amortization expense due to intangible assets that fully amortized in the prior year, partially offset by investments in marketing as well as other costs to support strategic growth initiatives.
Loss on Sale of Assets, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Loss on sale of assets, net |
|
$ |
790 |
|
|
$ |
1,364 |
|
|
$ |
(574 |
) |
|
|
(42 |
)% |
Percentage of net revenues |
|
|
0 |
% |
|
|
0 |
% |
|
|
|
|
|
|
The change in loss on sale of assets was primarily driven by gains associated with sale-leaseback activity in the prior year compared to losses associated with asset retirements and no sale-leaseback activity in the current year.
Total Other Expense, Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Total other expense, net |
|
$ |
31,174 |
|
|
$ |
36,971 |
|
|
$ |
(5,797 |
) |
|
|
(16 |
)% |
Percentage of net revenues |
|
|
6 |
% |
|
|
7 |
% |
|
|
|
|
|
|
The decrease is primarily attributable to a $9.1 million decrease in interest expense, net driven by lower average interest rates and $71.9 million of principal payments on the First Lien Term Loan between periods, as well as $1.9 million loss on extinguishment of debt related to our debt refinancing activity in the prior year, partially offset by the $5.2 million gain related to the recognition of an employee retention credit in the prior year.
Income Tax Provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
|
$ Change |
|
|
% Change |
|
Income tax provision |
|
$ |
20,344 |
|
|
$ |
21,846 |
|
|
$ |
(1,502 |
) |
|
|
(7 |
)% |
Percentage of net revenues |
|
|
4 |
% |
|
|
4 |
% |
|
|
|
|
|
|
The decrease in income tax provision was primarily attributable to the change in net, unfavorable income tax impact from equity awards activity as compared to the prior year.
Liquidity and Capital Resources
Funding Requirements
Our primary requirements for liquidity and capital are to fund our investments in our core business, which includes lease payments, pursue greenfield location development and acquisitions of new locations, and to service our indebtedness. Historically, these cash requirements have been met through funds raised by the sale of our common stock, utilization of our credit facilities, sale-leaseback transactions, and cash provided by operations.
As of June 30, 2025 and December 31, 2024, we had cash and cash equivalents of $26.4 million and $67.5 million, respectively, and $299.8 million of available borrowing capacity under our Revolving Commitment.
For a description of our credit facilities and our recent debt refinancing, please see Note 7 Debt in the consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q. As of June 30, 2025, we were in compliance with the covenants under the Credit Agreement.
We believe that our sources of liquidity and capital will be sufficient to finance our growth strategy and operations, as well as planned capital expenditures, for at least the next 12 months. However, we cannot assure you that cash provided by operating activities or cash and cash equivalents will be sufficient to meet our future needs. If we are unable to generate sufficient cash flows from operations in the future, we may have to obtain additional financing. If we obtain additional capital by issuing equity, the interests of our existing stockholders will be diluted. If we incur additional indebtedness, that indebtedness may contain significant financial and other covenants that may significantly restrict our operations. We cannot assure you that we could obtain additional financing on favorable terms or at all.
Cash Flows for the Six Months Ended June 30, 2025 and 2024
Operating Activities. For the six months ended June 30, 2025, net cash provided by operating activities was $134.4 million and was comprised of net income of $55.6 million, increased by $101.7 million as a result of non-cash adjustments including depreciation and amortization expense, stock-based compensation expense, non-cash lease expense, deferred income taxes, loss on sale of assets, net, and amortization of debt issuance costs. Changes in working capital balances decreased cash provided by operating activities by $22.9 million and were primarily driven by operating lease payments.
For the six months ended June 30, 2024, net cash provided by operating activities was $118.9 million and was comprised of net income of $38.7 million, increased by $99.9 million as a result of non-cash adjustments comprised primarily of depreciation and amortization expense, stock-based compensation expense, non-cash lease expense, deferred income taxes, a loss on disposal of property and equipment, a loss on extinguishment of debt, and amortization of debt issuance costs. Changes in working capital balances decreased cash provided by operating activities by $19.8 million and were primarily driven by operating lease payments.
Investing Activities. For the six months ended June 30, 2025, net cash used in investing activities was $111.3 million and was primarily comprised of investments in property and equipment to support our greenfield development and other initiatives, offset by the sale of property and equipment.
For the six months ended June 30, 2024, net cash used in investing activities was $144.6 million and was primarily comprised of investments in property and equipment to support our greenfield development and other initiatives, offset by the sale of property and equipment.
Financing Activities. For the six months ended June 30, 2025, net cash used in financing activities was $64.0 million and was primarily comprised of payments for the First Lien Term Loan and finance lease obligations, partially offset by proceeds related to the issuance of common stock under employee plans.
For the six months ended June 30, 2024, net cash provided by financing activities was $10.4 million and was primarily comprised of proceeds from our refinancing of the First Lien Term Loan and Revolving Commitment, partially offset by payments for payroll tax withholdings to settle cashless stock option exercises, payments on debt borrowings and Revolving Commitment, and payments of deferred financing costs due to our debt refinancing.
Critical Accounting Policies and Estimates
Our consolidated financial statements have been prepared in accordance with U.S. GAAP. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities.
On an ongoing basis, we evaluate our estimates and assumptions, including those related to revenue recognition, goodwill and other intangible assets, income taxes and stock-based compensation. We base our estimates on historical experience, current developments and on various other assumptions that we believe to be reasonable under these circumstances, the results of which form the basis for making judgments about carrying values of assets and liabilities that cannot readily be determined from other sources. There can be no assurance that actual results will not differ from those estimates.
The significant accounting policies and estimates used in preparation of the consolidated financial statements are described in our 2024 Form 10-K. There have been no material changes to our significant accounting policies during the three and six months ended June 30, 2025.
Recent Accounting Pronouncements
See Note 2 Summary of Significant Accounting Policies to our consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q for a discussion of recent accounting pronouncements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
There have been no material changes in our exposure to market risk from the information provided in "Item 7A. Quantitative and Qualitative Disclosures About Market Risk" in our 2024 Form 10-K.
Item 4. Controls and Procedures.
Disclosure Controls and Procedures
In order to ensure that the information we must disclose in our filings with the Securities and Exchange Commission (the "SEC") is recorded, processed, summarized and reported on a timely basis, we have developed and implemented disclosure controls and procedures. Our management, with the participation of our President and Chief Executive Officer and our Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2025. Based on that evaluation, our management, including the President and Chief Executive Officer and the Chief Financial Officer, has concluded that our disclosure controls and procedures were effective as of June 30, 2025 in ensuring that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and is accumulated and communicated to our management, including the President and Chief Executive Officer and the Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during the three months ended June 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II—OTHER INFORMATION
Item 1. Legal Proceedings.
Except as set forth in Note 13 - Commitments & Contingencies to our consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q, there have been no material changes to the legal proceedings described in Part I "Item 3. Legal Proceedings" and Note 18 Commitments & Contingencies to the consolidated financial statements of our 2024 Form 10-K.
Item 1A. Risk Factors.
There have been no material changes to the risk factors described in Part I. Item 1A. "Risk Factors" of our 2024 Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
Rule 10b5-1 Trading Plan Arrangements
During the three months ended June 30, 2025, none of the directors or officers of the Company adopted, modified or terminated any “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement”, as those terms are defined under Item 408 of Regulation S-K.
Item 6. Exhibits.
* Filed herewith.
** Furnished herewith.
Indicates management contract or compensatory plan.
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.
|
|
|
|
|
|
Mister Car Wash, Inc. |
|
|
|
|
Date: August 1, 2025 |
|
By: |
/s/ John Lai |
|
|
|
John Lai |
|
|
|
Chairperson, President and Chief Executive Officer (Principal Executive Officer) |
|
|
|
|
Date: August 1, 2025 |
|
By: |
/s/ Jedidiah Gold |
|
|
|
Jedidiah Gold |
|
|
|
Chief Financial Officer (Principal Financial Officer) |