XML 13 R4.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
$ in Thousands
12 Months Ended
Jan. 06, 2024
Dec. 31, 2022
Dec. 25, 2021
OPERATING EXPENSES      
Depreciation and amortization $ 20,170 $ 20,231 $ 20,333
Income tax expense (benefit) 6,236 (53,191) 114
NET INCOME 12,346 13,613 3,967
NET INCOME (LOSS) ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC. 8,931 7,277  
Subsidiaries [Member]      
REVENUE      
Total revenue 221,024 207,351 178,678
OPERATING EXPENSES      
Cost of revenue 62,637 59,227 46,841
Selling, general and administrative 59,485 58,951 61,617
Advertising 33,869 28,659 24,990
Depreciation and amortization 20,170 20,231 20,333
Loss on disposal of assets and non-cancellable contracts 7 7 335
Total operating expenses 176,168 167,075 154,116
Income from operations 44,856 40,276 24,562
Interest expense, net 26,686 23,626 20,286
Other (income) expense (412) 56,228 195
Income (loss) before income taxes 18,582 (39,578) 4,081
Income tax expense (benefit) 6,236 (53,191) 114
NET INCOME 12,346 13,613 3,967
Less: net income attributable to EWC Ventures, LLC prior to the Reorganization Transactions 0 0 10,327
Less: net income (loss) attributable to noncontrolling interests 3,415 6,336 (2,945)
NET INCOME (LOSS) ATTRIBUTABLE TO EUROPEAN WAX CENTER, INC. $ 8,931 $ 7,277 $ (3,415)
Subsidiaries [Member] | Class A Common Stock [Member]      
Earnings Per Share [Abstract]      
Earnings Per Share, Basic [1] $ 0.17 $ 0.19 $ (0.11)
Earnings Per Share, Diluted [1] $ 0.17 $ 0.19 $ (0.11)
Earnings Per Share, Basic and Diluted, Others Disclosure [Abstract]      
Weighted Average Number of Shares Outstanding, Basic 49,510,401 40,010,456 32,234,507
Weighted Average Number of Shares Outstanding, Diluted 49,589,338 40,151,051 32,234,507
Subsidiaries [Member] | Product [Member]      
REVENUE      
Total revenue $ 125,269 $ 117,745 $ 99,740
Subsidiaries [Member] | Royalty [Member]      
REVENUE      
Total revenue 53,352 49,733 43,648
Subsidiaries [Member] | Marketing [Member]      
REVENUE      
Total revenue 29,994 28,041 24,610
Subsidiaries [Member] | Other Revenue [Member]      
REVENUE      
Total revenue $ 12,409 $ 11,832 $ 10,680
[1]

(3) Basic and diluted loss per share of Class A common stock for the year ended December 25, 2021 is applicable only for the period from August 4, 2021 through December 25, 2021. See Note 19—Net income (loss) per share for the calculation of the numbers of shares used in computation of net income (loss) per share of Class A common stock and the basis for computation of net income (loss) per share.