2020 | 2021 | 2022 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $103M | $179M | $207M | $221M | $217M |
Cost of Revenue | $36M | $47M | $59M | $63M | $57M |
Gross Profit | $68M | $132M | $148M | $158M | $160M |
Gross Profit % | 66% | 74% | 71% | 72% | 74% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | -$21M | $4M | $14M | $8.9M | $15M |
Dep. & Amort. | $20M | $20M | $20M | $20M | $20M |
Def. Tax | $6.6M | $195K | $2.5M | $5.1M | $7.7M |
Stock Comp. | $2.1M | $11M | $9M | $11M | $5.2M |
Chg. in WC | -$7.7M | -$2.9M | -$6.7M | $1.5M | $2.3M |
2020 | 2021 | 2022 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $37M | $43M | $44M | $53M | $50M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $37M | $43M | $44M | $53M | $50M |
Receivables | $5.1M | $6.7M | $6.9M | $9.3M | $7.3M |
Inventory | $10M | $19M | $23M | $21M | $19M |
EWC delivered Q1 FY25 system-wide sales of $225.9M (+2.1% YoY), positive same store sales growth of 0.7%, and adjusted EBITDA of $18.8M (+7.2% YoY), with adjusted EBITDA margin rising to 36.5%.
The company reiterated its full-year 2025 outlook: system-wide sales of $940M–$960M (flat YoY at midpoint), same store sales flat to +2%, revenue of $210M–$214M, adjusted EBITDA of $69M–$71M, and adjusted net income of $31M–$33M.
EWC ended Q1 with 1,062 centers (1% YoY growth), but saw a net reduction of 5 centers (5 openings, 10 closures); expects 10–12 gross openings and 40–60 closures (28–50 net closures) for FY25, with a return to net unit growth targeted by end of FY26.
Marketing initiatives are focused on new guest acquisition and brand identity refinement, leveraging new data analytics and digital tools; early signs show improved new guest trends and Wax Pass sales, with 75% of sales from Wax Pass holders.
The company is actively managing tariff risks and inflationary pressures, expects to mitigate cost impacts within current guidance, and is not planning significant changes to promotional activity or Wax Pass strategy in the near term.