XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2
CONDENSED CONSOLIDATED STATEMENTS OF MEZZANINE EQUITY AND STOCKHOLDERS'/MEMBERS' EQUITY (Unaudited) - USD ($)
$ in Thousands
Total
European Wax Center, Inc. and Subsidiaries
European Wax Center, Inc. and Subsidiaries
Class A Common Stock [Member]
European Wax Center, Inc. and Subsidiaries
Class B Common Stock [Member]
European Wax Center, Inc. and Subsidiaries
Mezzanine Equity [Member]
Class A Founders' Units [Member]
European Wax Center, Inc. and Subsidiaries
Mezzanine Equity [Member]
Class D Units [Member]
European Wax Center, Inc. and Subsidiaries
Members' Equity [Member]
Class A Units [Member]
European Wax Center, Inc. and Subsidiaries
Members' Equity [Member]
Class B Units [Member]
European Wax Center, Inc. and Subsidiaries
Members' Equity [Member]
Class C Units [Member]
European Wax Center, Inc. and Subsidiaries
Additional Paid in Capital [Member]
European Wax Center, Inc. and Subsidiaries
Accumulated Deficit [Member]
European Wax Center, Inc. and Subsidiaries
Accumulated Deficit [Member]
Class A Common Stock [Member]
European Wax Center, Inc. and Subsidiaries
Accumulated Other Comprehensive Loss [Member]
European Wax Center, Inc. and Subsidiaries
Noncontrolling Interest [Member]
European Wax Center, Inc. and Subsidiaries
Noncontrolling Interest [Member]
Class A Common Stock [Member]
Temporary Equity, Beginning Balance at Dec. 26, 2020         $ 89,240 $ 24,909                  
Temporary Equity, Beginning Balance (Shares) at Dec. 26, 2020         8,309,193 2,500,000                  
Beginning Balance at Dec. 26, 2020 $ 203,874           $ 265,791     $ 83 $ (61,473)   $ (527)    
Beginning Balance (Shares) at Dec. 26, 2020             26,401,089 1 1,000            
Equity compensation   $ 298               298          
Repurchase of Class A Units   (942)         $ (942)                
Repurchase of Class A Units (Shares)             (89,919)                
Contributions   2               2          
Unrealized gain on cash flow hedge   159                     159    
Accretion of Class A Founders' Units to redemption value   (31,991)     $ 31,991         (383) (31,608)        
Net income   1,102                 1,102        
Temporary Equity, Ending Balance at Mar. 27, 2021         $ 121,231 $ 24,909                  
Temporary Equity, Ending Balance (Shares) at Mar. 27, 2021         8,309,193 2,500,000                  
Ending Balance at Mar. 27, 2021 172,502           $ 264,849       (91,979)   (368)    
Ending Balance (Shares) at Mar. 27, 2021             26,311,170 1 1,000            
Temporary Equity, Beginning Balance at Dec. 26, 2020         $ 89,240 $ 24,909                  
Temporary Equity, Beginning Balance (Shares) at Dec. 26, 2020         8,309,193 2,500,000                  
Beginning Balance at Dec. 26, 2020 203,874           $ 265,791     83 (61,473)   (527)    
Beginning Balance (Shares) at Dec. 26, 2020             26,401,089 1 1,000            
Net income 8,831 8,831                          
Temporary Equity, Ending Balance at Jun. 26, 2021         $ 151,809 $ 24,909                  
Temporary Equity, Ending Balance (Shares) at Jun. 26, 2021         8,309,193 2,500,000                  
Ending Balance at Jun. 26, 2021 150,718           $ 264,849       (113,843)   (288)    
Ending Balance (Shares) at Jun. 26, 2021             26,311,170 1 1,000            
Temporary Equity, Beginning Balance at Mar. 27, 2021         $ 121,231 $ 24,909                  
Temporary Equity, Beginning Balance (Shares) at Mar. 27, 2021         8,309,193 2,500,000                  
Beginning Balance at Mar. 27, 2021 172,502           $ 264,849       (91,979)   (368)    
Beginning Balance (Shares) at Mar. 27, 2021             26,311,170 1 1,000            
Equity compensation   259               259          
Contributions   726               726          
Unrealized gain on cash flow hedge   80                     80    
Accretion of Class A Founders' Units to redemption value   (30,578)     $ 30,578         (985) (29,593)        
Net income   7,729                 7,729        
Temporary Equity, Ending Balance at Jun. 26, 2021         $ 151,809 $ 24,909                  
Temporary Equity, Ending Balance (Shares) at Jun. 26, 2021         8,309,193 2,500,000                  
Ending Balance at Jun. 26, 2021 150,718           $ 264,849       (113,843)   (288)    
Ending Balance (Shares) at Jun. 26, 2021             26,311,170 1 1,000            
Beginning Balance at Dec. 25, 2021 341,241 341,241 $ 0 $ 0           182,919 (3,487)   (45) $ 161,854  
Beginning Balance (Shares) at Dec. 25, 2021     36,932,423 26,700,477                      
Equity compensation   3,335               3,335          
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock, Shares     100,000 (100,000)                      
Vesting of restricted stock, shares     6,042                        
Forfeiture of unvested units, shares       (166,841)                      
Distributions to members of EWC Ventures   (2,272)                       (2,272)  
Establish tax receivable agreement liability   (347)               (347)          
Reclassification of loss on cash flow hedge to earnings   45                     45    
Impact of change in ownership on noncontrolling interest                   (1,149)       1,149  
Net income   4,026                 1,885     2,141  
Ending Balance at Mar. 26, 2022 346,028   $ 0 $ 0           184,758 (1,602)   0 162,872  
Ending Balance (Shares) at Mar. 26, 2022     37,038,465 26,433,636                      
Beginning Balance at Dec. 25, 2021 341,241 341,241 $ 0 $ 0           182,919 (3,487)   (45) 161,854  
Beginning Balance (Shares) at Dec. 25, 2021     36,932,423 26,700,477                      
Impact of change in ownership on noncontrolling interest (2,946)                            
Net income 6,057 6,057                          
Ending Balance at Jun. 25, 2022 134,147 134,147 $ 0 $ 0           186,786 (122,861)   0 70,222  
Ending Balance (Shares) at Jun. 25, 2022     39,503,811 23,943,795                      
Beginning Balance at Mar. 26, 2022 346,028   $ 0 $ 0           184,758 (1,602)   0 162,872  
Beginning Balance (Shares) at Mar. 26, 2022     37,038,465 26,433,636                      
Equity compensation   2,000               2,000          
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock, Shares     2,459,302 (2,459,302)                      
Vesting of restricted stock, shares     6,044                        
Forfeiture of unvested units, shares       (30,539)                      
Distributions to members of EWC Ventures   (2,488)                       (2,488)  
Dividend paid to shareholders for Class A common stock   87,130 $ (122,227)                 $ (122,227)   (87,130) $ 0
Dividend equivalents paid or payable to holders of Ventures' common stock   87,130 (122,227)                 $ (122,227)   (87,130) $ 0
Establish tax receivable agreement liability   (4,067)               (4,067)          
Impact of change in ownership on noncontrolling interest (4,095)                 4,095       (4,095)  
Net income   2,031                 968     1,063  
Ending Balance at Jun. 25, 2022 $ 134,147 $ 134,147 $ 0 $ 0           $ 186,786 $ (122,861)   $ 0 $ 70,222  
Ending Balance (Shares) at Jun. 25, 2022     39,503,811 23,943,795