European Wax Center, Inc. (EWCZ)
May 8, 2026 - EWCZ was delisted (reason: taken private by General Atlantic)
5.82
0.00 (0.00%)
Inactive · Last trade price on May 7, 2026
European Wax Center Balance Sheet
Financials in millions USD. Fiscal year is February - January.
Millions USD. Fiscal year is Feb - Jan.
Assets
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 4, 2026 | Jan '26 Jan 3, 2026 | Jan '25 Jan 4, 2025 | Jan '24 Jan 6, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 |
Cash & Equivalents | 71.74 | 76.06 | 49.73 | 52.74 | 44.22 | 43.3 |
Cash & Short-Term Investments | 71.74 | 76.06 | 49.73 | 52.74 | 44.22 | 43.3 |
Cash Growth | 23.00% | 52.96% | -5.71% | 19.26% | 2.12% | 17.92% |
Receivables | 12.73 | 10.96 | 7.28 | 9.25 | 6.93 | 6.66 |
Inventory | 18.73 | 18.79 | 19.56 | 21.01 | 23.02 | 19.76 |
Prepaid Expenses | 8.83 | 4.32 | 4.8 | 6.01 | 5.57 | 5.59 |
Restricted Cash | 6.41 | 6.42 | 6.47 | 6.49 | 6.58 | - |
Total Current Assets | 118.44 | 116.54 | 87.84 | 95.5 | 86.32 | 75.31 |
Property, Plant & Equipment | 15.96 | 14.17 | 5.63 | 6.3 | 7.65 | 3.86 |
Goodwill | 39.11 | 39.11 | 39.11 | 39.11 | 328.55 | 328.55 |
Other Intangible Assets | 407.99 | 412.83 | 432.16 | 451.5 | 183.03 | 202 |
Long-Term Deferred Tax Assets | 140.83 | 141.33 | 140.32 | 138.62 | 106.19 | - |
Long-Term Deferred Charges | - | 0.8 | 1.09 | 1.43 | 3.52 | 2.22 |
Other Long-Term Assets | 1.2 | 0.49 | 0.93 | 1.66 | 0.78 | 1.5 |
Total Assets | 723.54 | 725.26 | 707.07 | 734.12 | 716.03 | 613.44 |
Liabilities
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 4, 2026 | Jan '26 Jan 3, 2026 | Jan '25 Jan 4, 2025 | Jan '24 Jan 6, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 |
Accounts Payable | 21.67 | 6.31 | 5.62 | 6.05 | 5.87 | 7.68 |
Accrued Expenses | - | 18.4 | 10.72 | 9.91 | 11.49 | 13.45 |
Current Portion of Long-Term Debt | 4 | 4 | 4 | 4 | 4 | 5.81 |
Current Portion of Leases | 1.23 | 1.23 | 1.26 | 1.23 | 1.31 | - |
Current Income Taxes Payable | - | 0.42 | 1.01 | 1.21 | 1.18 | 1.43 |
Current Unearned Revenue | 3.79 | 4.06 | 4.15 | 5.26 | 4.08 | 3 |
Other Current Liabilities | 8.74 | 8.74 | 9.36 | 10.16 | 4.87 | 0.59 |
Total Current Liabilities | 39.42 | 43.14 | 36.11 | 37.82 | 32.81 | 31.97 |
Long-Term Debt | 375.3 | 374.83 | 373.25 | 372 | 370.94 | 172.67 |
Long-Term Leases | 1.95 | 2.24 | 2.32 | 3.16 | 4.23 | - |
Long-Term Unearned Revenue | 4.46 | 4.73 | 5.84 | 6.62 | 6.9 | 6.79 |
Long-Term Deferred Tax Liabilities | 0.85 | 0.85 | 0.74 | - | - | - |
Other Long-Term Liabilities | 194.83 | 194.59 | 197.23 | 199.52 | 170.86 | 60.78 |
Total Liabilities | 616.81 | 620.39 | 615.48 | 619.11 | 585.73 | 272.2 |
Shareholders' Equity
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 4, 2026 | Jan '26 Jan 3, 2026 | Jan '25 Jan 4, 2025 | Jan '24 Jan 6, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 |
Additional Paid-In Capital | 259.06 | 257.25 | 244.61 | 232.9 | 207.52 | 182.92 |
Retained Earnings | -90.77 | -91.73 | -100.42 | -110.88 | -118.44 | -3.49 |
Treasury Stock | -86.24 | -86.24 | -80.15 | -40 | -10.08 | - |
Comprehensive Income & Other | - | - | - | - | - | -0.05 |
Total Common Equity | 82.05 | 79.27 | 64.05 | 82.02 | 79 | 179.39 |
Minority Interest | 24.69 | 25.6 | 27.55 | 32.98 | 51.3 | 161.85 |
Shareholders' Equity | 106.73 | 104.87 | 91.59 | 115 | 130.3 | 341.24 |
Total Liabilities & Equity | 723.54 | 725.26 | 707.07 | 734.12 | 716.03 | 613.44 |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Apr '26 Apr 4, 2026 | Jan '26 Jan 3, 2026 | Jan '25 Jan 4, 2025 | Jan '24 Jan 6, 2024 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 |
Total Debt | 382.47 | 382.31 | 380.82 | 380.39 | 380.47 | 178.47 |
Net Cash (Debt) | -310.73 | -306.25 | -331.09 | -327.66 | -336.26 | -135.17 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share | -7.11 | -7.04 | -7.06 | -6.62 | -8.40 | -4.19 |
Filing Date Shares Outstanding | 44.32 | 44.02 | 43.34 | 48.55 | 49.7 | 37.03 |
Total Common Shares Outstanding | 44.28 | 43.76 | 43.32 | 48.48 | 44.56 | 36.93 |
Working Capital | 79.02 | 73.4 | 51.73 | 57.68 | 53.51 | 43.34 |
Book Value Per Share | 1.85 | 1.81 | 1.48 | 1.69 | 1.77 | 4.86 |
Tangible Book Value | -365.06 | -372.67 | -407.23 | -408.58 | -432.58 | -351.16 |
Tangible Book Value Per Share | -8.24 | -8.52 | -9.40 | -8.43 | -9.71 | -9.51 |
Machinery | - | 2.47 | 2.37 | 2.09 | 1.83 | 1.75 |
Construction In Progress | - | 4.12 | 0.67 | 0.11 | 0.07 | 0.27 |
Leasehold Improvements | - | 3.11 | 3.11 | 3.07 | 2.65 | 2.43 |