2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $342M | $601M | $730M | $892M | $1B |
Cost of Revenue | $313M | $474M | $591M | $701M | $223M |
Gross Profit | $30M | $128M | $140M | $190M | $793M |
Gross Profit % | 8.7% | 21% | 19% | 21% | 78% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$50M | -$2.1M | $6.9M | $25M | $19M |
Dep. & Amort. | $31M | $32M | $34M | $41M | $58M |
Def. Tax | -$20M | $2.2M | $4.7M | $8.3M | $6.8M |
Stock Comp. | $750K | $8.6M | $10M | $7.6M | $8.5M |
Chg. in WC | $6.5M | $6M | -$10M | -$7.3M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $39M | $52M | $50M | $50M | $33M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $39M | $52M | $50M | $50M | $33M |
Receivables | $3.9M | $4.5M | $6.2M | $5.5M | $7.2M |
Inventory | $2.9M | $4M | $5M | $5.4M | $6.1M |
First Watch achieved over $1 billion in total revenue and over $100 million in adjusted EBITDA for the first time in its history in 2024, despite challenging consumer conditions.
The company opened 50 new restaurants in 2024, with new locations projected to generate third-year sales of $2.6 million, 20% above the current system average unit volumes.
For 2025, First Watch expects same restaurant sales growth in the low single digits, total revenue growth of around 20%, and adjusted EBITDA guidance of $124 million to $130 million.
The company plans to scale its marketing efforts significantly in 2025, focusing on targeted campaigns to drive both frequency among existing customers and attract new ones, while maintaining a spend below the industry average as a percentage of sales.
First Watch anticipates high single-digit commodity inflation in 2025, driven by elevated costs for eggs, pork, coffee, and avocados, and plans to take a midyear review of pricing adjustments if necessary.