XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONDENSED CONSOLIDATED STATEMENTS OF MEZZANINE EQUITY AND STOCKHOLDERS'/MEMBERS' EQUITY (Unaudited) - USD ($)
$ in Thousands
Total
Class B Common Stock [Member]
European Wax Center, Inc. and Subsidiaries
European Wax Center, Inc. and Subsidiaries
Previously Reported [Member]
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 A Founders' Units [Member]
Previously Reported [Member]
European Wax Center, Inc. and Subsidiaries
Mezzanine Equity [Member]
Class D Units [Member]
European Wax Center, Inc. and Subsidiaries
Members' Equity [Member]
European Wax Center, Inc. and Subsidiaries
Members' Equity [Member]
Previously Reported [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
Members' Equity [Member]
Class A Shares [Member]
European Wax Center, Inc. and Subsidiaries
Members' Equity [Member]
Class B Shares [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
Accumulated Other Comprehensive Loss [Member]
Previously Reported [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             $ (61,390)   $ 265,791               $ (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             0                   159      
Accretion of Class A Founders' Units to redemption value     (31,991)       $ 31,991     (31,991)                          
Net income (loss)     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             (91,979)   $ 264,849               (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             (61,390)   $ 265,791               (527)      
Beginning Balance (Shares) at Dec. 26, 2020                       26,401,089 1 1,000                  
Net income (loss) prior to reorganization transactions     10,327                                        
Net income (loss) $ (441)   (441)                                        
Ending Balance at Sep. 25, 2021     344,998                       $ 0 $ 0 $ 157,090 $ (5,531)   (134)   $ 193,573  
Ending Balance (Shares) at Sep. 25, 2021   32,372,542                         31,370,186 32,372,542              
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             (91,979)   $ 264,849               (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             0                   80      
Accretion of Class A Founders' Units to redemption value     (30,578)       $ 30,578     (30,578)                          
Net income (loss)     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             (113,843)   $ 264,849               (288)      
Ending Balance (Shares) at Jun. 26, 2021                       26,311,170 1 1,000                  
Equity compensation       $ 110             $ 110                        
Distributions to members of EWC Ventures     (103) (6,512)             (6,512)           (103)            
Unrealized gain on cash flow hedge     29 (157)                               15 $ (157) 14  
Establish tax receivable agreement liability subsequent to the reorganization transactions     (48,823)                           (48,823)            
Impact of change in ownership on noncontrolling interest                                 111     21   (132)  
Accretion of Class A Founders' Units to redemption value       (49,834)       $ 49,834     (49,834)                        
Net income (loss) prior to reorganization transactions     1,496 $ 1,496             $ 1,496                        
Net income (loss)     (9,272)                                        
Effect of reorganization transactions (Shares)             (8,309,193)   (2,500,000)     (26,311,170) (1) (1,000) 21,540,982 36,740,956              
Effect of reorganization transactions     226,552       $ (201,643)   $ (24,909) $ 168,583   $ (264,849)     $ 0 $ 0 123,615     275   198,928  
Issuance of Class A Common Stock, net of offering costs (Shares)                             9,829,204                
Issuance of Class A Common Stock, net of offering costs     145,470                       $ 0   145,470            
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders (Shares)                               (4,368,414)              
Repurchase of Class B Common Stock and EWC Ventures Units from selling shareholders     (70,465)                         $ (0) (70,465)            
Equity compensation subsequent to the reorganization transactions     7,285                           7,285            
Net Income Loss Subsequent To The Reorganization Transactions     (10,768)                             (5,531)       (5,237)  
Ending Balance at Sep. 25, 2021     344,998                       $ 0 $ 0 157,090 (5,531)   (134)   193,573  
Ending Balance (Shares) at Sep. 25, 2021   32,372,542                         31,370,186 32,372,542              
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 subsequent to the reorganization transactions     (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 (loss)     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 6,862                                            
Net income (loss) prior to reorganization transactions     0                                        
Net income (loss) 11,344   11,344                                        
Ending Balance at Sep. 24, 2022 136,121   136,121   $ 0 $ 0                       119,339   0   65,551  
Ending Balance (Shares) at Sep. 24, 2022   22,486,587     41,040,835 22,486,587                     189,909            
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 subsequent to the reorganization transactions     (4,067)                           (4,067)            
Impact of change in ownership on noncontrolling interest                                 4,095         (4,095)  
Net income (loss)     2,031                             968       1,063  
Ending Balance at Jun. 25, 2022 134,147       $ 0 $ 0                     186,786 (122,861)   0   70,222  
Ending Balance (Shares) at Jun. 25, 2022         39,503,811 23,943,795                                  
Equity compensation 2,117                               2,117            
Exchange of Class B Common Stock and EWC Ventures Units for Class A Common Stock, Shares         1,457,208 (1,457,208)                                  
Vesting of restricted stock, shares         104,447                                    
Distributions to members of EWC Ventures (2,520)   (2,520)                                        
Shares withheld for taxes on vested restricted stock units. shares         (24,631)                                    
Shares withheld for taxes on vested restricted stock units     (525)                           (525)            
Establish tax receivable agreement liability subsequent to the reorganization transactions     (2,385)                           (2,385)            
Impact of change in ownership on noncontrolling interest 3,916                               $ 3,916         (3,916)  
Net income (loss) prior to reorganization transactions     0                                        
Net income (loss) 5,287   5,287                             3,522       1,765  
Ending Balance at Sep. 24, 2022 $ 136,121   $ 136,121   $ 0 $ 0                       $ 119,339   $ 0   $ 65,551  
Ending Balance (Shares) at Sep. 24, 2022   22,486,587     41,040,835 22,486,587                     189,909