Skip to main content
logo
First Watch Restaurant Group, Inc. (FWRG)
NASDAQ: FWRG · Real-Time Price · USD
10.14
-0.08 (-0.78%)
Sep 25, 2026, 4:00 PM EDT - Market closed

FWRG Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Net Income
17.8117.5819.434.974.0910.8818.9320.8724.1823.2425.3922.2516.8811.636.912.743.484.58-2.11-4.57
Depreciation & Amortization
83.5579.8575.0170.1165.66257.7254.1949.4744.3841.2237.9236.1735.1234.2333.7233.2432.8232.3831.81
Other Amortization
0.680.680.660.650.630.610.570.530.490.450.450.440.440.440.450.460.670.881.091.34
Loss (Gain) From Sale of Assets
0.450.450.450.530.530.530.530.860.860.860.86---0.92-----
Asset Writedown & Restructuring Costs
0.130.14--0.08-0.14-0.11-0.270.340.490.50.971.120.98-0.690.450.340.380.29
Stock-Based Compensation
12.7611.8510.7610.069.268.928.538.618.37.977.67.948.899.5810.3715.6713.3810.768.60.93
Other Operating Activities
24.7123.8222.7632.629.8931.8833.7633.7531.6226.6427.7924.2523.8122.9320.520.7419.219.6816.6711.2
Change in Accounts Receivable
-1.33-0.070.38-0.57-1.45-1.83-1.70.060.43-0.30.63-1.56-0.6-0.8-1.71-0.53-0.92-0.3-0.54-0.6
Change in Inventory
-1.03-0.75-0.87-0.97-0.92-0.79-0.51-0.24-0.32-0.49-0.06-0.45-0.86-0.68-1.01-0.64-0.72-0.93-1.11-0.81
Change in Accounts Payable
2.772.071.740.360.332.010.641.321.630.42-1.3-1.98-1.47-2.74-3.470.380.483.436.71.12
Change in Unearned Revenue
0.850.370.56-0.27-0.26-0.44-0.14-0.78-1.27-0.59-0.66-0.540.30.290.720.30.550.390.65-0.71
Change in Other Net Operating Assets
-13.114.23-4.961310.79-2.84-2.63-4.41-19.09-3.89-7.080.12.03-0.65-4.97-8.18-5.46-6.50.266.29
Operating Cash Flow
128.24140.23125.91130.38118.35110.83115.67115.0496.6599.1895.3489.3486.7176.0962.9465.3564.3665.1362.9746.29
Operating Cash Flow Growth (YoY)
8.36%26.53%8.85%13.33%22.45%11.75%21.33%28.77%11.46%30.34%51.48%36.70%34.73%16.83%-0.05%41.16%101.28%---

Investing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Capital Expenditures
-149.12-149.71-156.91-160.79-147.35-135.88-127.92-119.03-113.05-98.59-83.33-70-65.33-65.38-62.22-53.23-42.71-36.16-35.31-31.64
Cash Acquisitions
-1.35-56.17-56.01-54.92-56.38-75.23-78.64-88.01-108.96-43.3-39.88-30.42-8.02-------
Sale (Purchase) of Intangibles
-0.96-0.81-0.85-0.83-0.42-0.15-0.1-0.18-0.15-0.09-0.16-0.48-0.81-1.09-1.11-0.73-0.39-0.39-0.37-0.44
Other Investing Activities
---0.03-0--0.560.61.04-0.860.820.370.22-----
Investing Cash Flow
-151.42-206.69-213.76-216.51-204.15-211.26-206.65-206.66-221.56-140.93-123.37-100.04-73.34-66.09-63.11-53.96-43.1-36.55-35.68-32.07

Financing Activities

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Short-Term Debt Issued
--------------1.89---2.87-
Long-Term Debt Issued
--471---220---30-------100-
Total Debt Issued
702.5639.5471289154.5103.5220250250152.5301.891.891.891.89102.87102.87102.87102.87-
Short-Term Debt Repaid
-----------1.38----2.87----0.52-
Long-Term Debt Repaid
---396.41----149.29----6.18----2.39----291.6-
Total Debt Repaid
-679.15-569.23-396.41-234.97-98.41-31.01-149.29-150.57-150.94-127.69-7.56-6.17-5.09-5.98-5.26-293.53-293.74-293.07-292.12-3.43
Net Debt Issued (Repaid)
23.3570.2774.5954.0356.0972.4970.7199.4499.0624.8122.44-4.27-3.2-4.09-3.37-190.66-190.86-190.19-189.25-3.43
Issuance of Common Stock
1.151.151.191.693.523.426.435.867.128.415.835.813.11.991.43182.72182.34182.1182.1-
Other Financing Activities
------0.38-2.81-2.81-3-2.63-0.2-0.2---0.08-5.94-7.19-7.19-7.12-1.26
Financing Cash Flow
24.4971.4275.7955.7159.6175.5374.33102.49103.1830.5928.071.33-0.1-2.1-2.02-13.87-15.72-15.29-14.27-4.69

Net Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Net Cash Flow
1.314.96-12.07-30.42-26.19-24.9-16.6510.88-21.73-11.160.04-9.3713.277.9-2.19-2.485.5313.2913.029.54

Free Cash Flow

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Free Cash Flow
-20.88-9.48-30.99-30.41-29-25.05-12.24-3.99-16.40.5912.0119.3321.3810.710.7212.1221.6428.9727.6614.66
Free Cash Flow Growth (YoY)
----------94.54%1572.56%59.53%-1.22%-63.03%-97.40%-17.33%308.90%---
Free Cash Flow Margin
-1.58%-0.75%-2.54%-2.60%-2.63%-2.37%-1.21%-0.40%-1.70%0.06%1.35%2.32%2.67%1.39%0.10%1.71%3.19%4.48%4.60%2.67%
Free Cash Flow Per Share
-0.34-0.15-0.49-0.48-0.46-0.40-0.20-0.06-0.260.010.200.320.350.180.010.210.390.560.570.33
Levered Free Cash Flow
-42.84-38.23-61.1-61.24-54.43-44.52-38.3-18.37-30.5-10.011.745.447.98-4.47-8.3711.9918.11-25.23-
Unlevered Free Cash Flow
-31.63-27.57-51.33-52.43-46.31-36.78-30.97-11.6-24.67-4.996.339.711.94-1.08-5.5414.6123.45-36.7-

Additional Metrics

Fiscal Quarter
Q2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Period Ending
Jun '26 Mar '26 Dec '25 Sep '25 Jun '25 Mar '25 Dec '24 Sep '24 Jun '24 Mar '24 Dec '23 Sep '23 Jun '23 Mar '23 Dec '22 Sep '22 Jun '22 Mar '22 Dec '21 Sep '21
Cash Interest Paid
21.9517.0415.5113.310.7612.6312.339.319.679.848.735.934.794.073.374.198.2812.1516.1519.98
Cash Income Tax Paid
3.142.462.562.222.023.213.113.573.071.891.951.481.30.980.920.80.640.150.080.06
Change in Working Capital
-11.855.86-3.1611.558.49-3.88-4.34-4.05-18.61-4.84-8.47-4.44-0.6-4.59-10.44-8.67-6.07-3.925.965.3
SEC Filings: 10-K · 10-Q