First Watch Restaurant Group, Inc. (FWRG)
NASDAQ: FWRG · Real-Time Price · USD
17.75
+0.29 (1.66%)
Nov 21, 2024, 4:00 PM EST - Market closed

FWRG Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018
Net Income
20.8725.396.91-2.11-49.68-45.44
Upgrade
Depreciation & Amortization
54.1941.2234.2332.3830.7328.03
Upgrade
Other Amortization
0.530.450.451.091.281.13
Upgrade
Asset Writedown & Restructuring Costs
1.131.360.920.380.3233.6
Upgrade
Stock-Based Compensation
8.617.610.378.60.751.16
Upgrade
Other Operating Activities
33.7526.5920.516.67-8.26-1.98
Upgrade
Change in Accounts Receivable
0.060.63-1.71-0.541.83-3.19
Upgrade
Change in Inventory
-0.24-0.06-1.01-1.11-0.2-0.44
Upgrade
Change in Accounts Payable
1.32-1.3-3.476.7-0.87-0.74
Upgrade
Change in Unearned Revenue
-0.78-0.660.720.65-3.062.02
Upgrade
Change in Other Net Operating Assets
-4.41-5.89-4.970.268.817.32
Upgrade
Operating Cash Flow
115.0495.3462.9462.97-18.3621.47
Upgrade
Operating Cash Flow Growth
28.77%51.48%-0.05%---30.25%
Upgrade
Capital Expenditures
-119.03-84.53-62.22-35.31-26.75-59.17
Upgrade
Cash Acquisitions
-88.01-39.88----23.22
Upgrade
Sale (Purchase) of Intangibles
-0.18-0.16-1.11-0.37-0.23-
Upgrade
Other Investing Activities
0.561.20.22---
Upgrade
Investing Cash Flow
-206.66-123.37-63.11-35.68-26.97-82.39
Upgrade
Short-Term Debt Issued
--1.892.87--
Upgrade
Long-Term Debt Issued
-30-10076.692
Upgrade
Total Debt Issued
250301.89102.8776.692
Upgrade
Short-Term Debt Repaid
--1.38-2.87-0.52--
Upgrade
Long-Term Debt Repaid
--6.18-2.39-291.6-43.29-35.1
Upgrade
Total Debt Repaid
-150.57-7.56-5.26-292.12-43.29-35.1
Upgrade
Net Debt Issued (Repaid)
99.4422.44-3.37-189.2533.3156.9
Upgrade
Issuance of Common Stock
5.865.831.43182.1--
Upgrade
Other Financing Activities
-2.81-0.2-0.08-7.12--1.14
Upgrade
Financing Cash Flow
102.4928.07-2.02-14.2773.3155.76
Upgrade
Net Cash Flow
10.880.04-2.1913.0227.98-5.16
Upgrade
Free Cash Flow
-3.9910.810.7227.66-45.11-37.7
Upgrade
Free Cash Flow Growth
-1405.71%-97.40%---
Upgrade
Free Cash Flow Margin
-0.40%1.21%0.10%4.60%-13.18%-8.64%
Upgrade
Free Cash Flow Per Share
-0.060.180.010.57-1.00-0.84
Upgrade
Cash Interest Paid
9.318.733.3716.1519.8218.93
Upgrade
Cash Income Tax Paid
3.571.950.920.080.160.15
Upgrade
Levered Free Cash Flow
-19.65-0.01-9.9125.23-44.65-36.13
Upgrade
Unlevered Free Cash Flow
-12.884.57-7.0836.7-31.68-24.7
Upgrade
Change in Net Working Capital
-15.08-11.811.17-14.336.85-7.64
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.