F
First Watch Restaurant Group Inc
NASDAQ:FWRG
First Watch Restaurant Group Inc
NASDAQ:FWRG
Price:
12.77
USD
6.77%
Market Closed
Market Cap:
$779.4m
Income Statement
Earnings Waterfall
First Watch Restaurant Group Inc
First Watch Restaurant Group Inc
Income Statement
First Watch Restaurant Group Inc
First Watch Restaurant Group Inc
Currency: USD
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
10
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
10
|
12
|
13
|
13
|
14
|
15
|
0
|
|
| Revenue |
678
N/A
|
707
+4%
|
730
+3%
|
769
+5%
|
800
+4%
|
833
+4%
|
892
+7%
|
923
+3%
|
965
+5%
|
997
+3%
|
1 016
+2%
|
1 056
+4%
|
1 105
+5%
|
1 169
+6%
|
1 223
+5%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(263)
|
(277)
|
(287)
|
(299)
|
(305)
|
(313)
|
(332)
|
(343)
|
(356)
|
(368)
|
(375)
|
(397)
|
(422)
|
(447)
|
(469)
|
|
| Gross Profit |
415
N/A
|
431
+4%
|
443
+3%
|
470
+6%
|
496
+6%
|
520
+5%
|
560
+8%
|
580
+4%
|
609
+5%
|
629
+3%
|
641
+2%
|
659
+3%
|
683
+4%
|
722
+6%
|
754
+4%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(394)
|
(412)
|
(420)
|
(438)
|
(457)
|
(478)
|
(511)
|
(534)
|
(559)
|
(581)
|
(596)
|
(624)
|
(657)
|
(692)
|
(720)
|
|
| Selling, General & Administrative |
(361)
|
(378)
|
(385)
|
(403)
|
(421)
|
(440)
|
(470)
|
(490)
|
(510)
|
(526)
|
(538)
|
(562)
|
(591)
|
(622)
|
(645)
|
|
| Depreciation & Amortization |
(33)
|
(34)
|
(34)
|
(35)
|
(36)
|
(38)
|
(41)
|
(44)
|
(49)
|
(54)
|
(58)
|
(62)
|
(66)
|
(70)
|
(75)
|
|
| Operating Income |
21
N/A
|
19
-13%
|
24
+27%
|
31
+34%
|
39
+23%
|
42
+9%
|
48
+15%
|
46
-6%
|
50
+9%
|
48
-2%
|
45
-7%
|
35
-23%
|
26
-24%
|
30
+14%
|
34
+14%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(10)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
|
| Non-Reccuring Items |
(2)
|
(4)
|
(7)
|
(7)
|
(8)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
|
| Total Other Income |
(2)
|
(2)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
2
|
1
|
1
|
1
|
|
| Pre-Tax Income |
7
N/A
|
8
+1%
|
13
+68%
|
20
+56%
|
26
+31%
|
31
+21%
|
36
+17%
|
32
-11%
|
36
+12%
|
33
-9%
|
28
-15%
|
16
-41%
|
6
-62%
|
8
+35%
|
12
+44%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(11)
|
(9)
|
(12)
|
(12)
|
(9)
|
(6)
|
(2)
|
(3)
|
7
|
|
| Income from Continuing Operations |
3
|
3
|
7
|
12
|
17
|
22
|
25
|
23
|
24
|
21
|
19
|
11
|
4
|
5
|
19
|
|
| Net Income (Common) |
3
N/A
|
3
-24%
|
7
+165%
|
12
+68%
|
17
+46%
|
22
+32%
|
25
+14%
|
23
-8%
|
24
+4%
|
21
-14%
|
19
-9%
|
11
-42%
|
4
-62%
|
5
+22%
|
19
+291%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.04
-20%
|
0.11
+175%
|
0.19
+73%
|
0.27
+42%
|
0.36
+33%
|
0.41
+14%
|
0.38
-7%
|
0.39
+3%
|
0.34
-13%
|
0.3
-12%
|
0.17
-43%
|
0.07
-59%
|
0.08
+14%
|
0.31
+287%
|
|
Switch to:
Switch to:
See Also
Discover More
