European Wax Center, Inc.EWCZ

Market cap

$203.21M

P/E ratio

	Dec 25, 2021	Dec 31, 2022	Jan 6, 2024	Jan 4, 2025
Cash and cash equivalents	43	44	53	50
Restricted Cash	-	7	6	6
Accounts receivable, net	7	7	9	7
Inventory, net	19	23	21	19
Prepaid expenses and other current assets	6	6	6	5
Total current assets	75	86	95	88
Property and equipment, net	4	3	2	2
Operating lease right-of-use assets	-	5	4	3
Intangible assets, net	202	183	164	432
Goodwill	329	329	329	39
Deferred income taxes	-	106	138	140
Other non-current assets	4	4	3	2
Total assets	613	716	736	707
Accounts payable and accrued liabilities	23	19	18	17
Long-term debt, current portion	6	4	4	4
Tax Receivable Agreement Liability, Current	-	5	9	9
Deferred Revenue, Current	3	4	5	4
Operating Lease, Liability, Current	-	1	1	1
Total current liabilities	32	33	38	36
Long-term debt, net	173	371	372	373
Tax Receivable Agreement Liability Non Current	-	167	197	195
Deferred Revenue, Noncurrent	7	7	7	6
Operating Lease, Liability, Noncurrent	-	4	3	2
Deferred tax liability	-	-	-	1
Other long-term liabilities	2	4	2	2
Total liabilities	272	586	619	615
Common stock	-	-	-	-
Treasury stock	-	10	40	80
Additional paid-in capital	183	208	233	245
Accumulated deficit	-3	-118	-110	-100
Total stockholders' equity attributable to European Wax Center, Inc.	179	79	83	64
Noncontrolling interests	162	51	33	28
Total stockholders' equity	341	208	233	245
Total liabilities and stockholders' equity	613	716	736	707