Income Statement - First Watch Restaurant Group, Inc. (FWRG)
$(Billion, Million)| Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | |
|---|---|---|---|---|---|---|---|---|
| Total revenue | 1,222.50 | 1,015.91 | 891.55 | 730.16 | 601.19 | 342.39 | 436.37 | 349.77 |
| Cost of revenue | 1,063.06 | 223.10 | 701.43 | 590.63 | 476.96 | 312.51 | 348.96 | 278.41 |
| Gross profit | 159.44 | 792.81 | 190.12 | 139.54 | 124.24 | 29.88 | 87.41 | 71.36 |
| Total operating expenses | 125.67 | 753.91 | 148.85 | 122.62 | 101.99 | 77.10 | 124.97 | 68.13 |
| Operating income | 33.77 | 38.91 | 41.27 | 16.91 | 22.24 | -47.22 | -37.56 | 3.23 |
| Non-operating income (net) | -21.64 | -10.88 | -5.19 | -4.32 | -21.87 | -22.33 | -20.34 | -15.76 |
| Income before tax | 12.13 | 28.03 | 36.08 | 12.59 | 0.37 | -69.55 | -57.89 | -12.52 |
| Income tax expense | -7.30 | 9.10 | 10.69 | 5.68 | 2.48 | -19.87 | -12.42 | -0.22 |
| Net income | 19.43 | 18.93 | 25.39 | 6.91 | -2.11 | -49.68 | -45.44 | -12.30 |
Show Quarterly Income Statement
Income Statement - First Watch Restaurant Group, Inc. (FWRG)
$(Billion, Million)| 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 | Jun-21 | Mar-21 | Dec-20 | Sep-20 | Jun-20 | Mar-20 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 330.96 | 316.35 | 316.02 | 307.89 | 282.24 | 263.29 | 251.61 | 258.56 | 242.45 | 244.63 | 219.21 | 216.30 | 211.41 | 185.75 | 186.85 | 184.45 | 173.11 | 162.62 | 157.44 | 153.96 | 127.17 | 109.39 | 99.75 | 66.62 | 66.62 |
| Cost of revenue | 288.69 | 254.41 | 248.15 | 248.21 | 66.65 | 211.98 | 201.97 | 199.51 | 189.45 | 194.25 | 175.13 | 168.19 | 163.87 | 152.69 | 152.11 | 148.60 | 137.23 | 127.72 | 124.84 | 117.63 | 103.45 | 93.87 | 89.18 | 63.38 | 63.38 |
| Gross profit | 42.27 | 61.94 | 67.87 | 59.68 | 215.59 | 51.32 | 49.64 | 59.05 | 53.00 | 50.38 | 44.08 | 48.11 | 47.54 | 33.06 | 34.75 | 35.85 | 35.88 | 34.90 | 32.60 | 36.33 | 23.72 | 15.53 | 10.57 | 3.25 | 3.25 |
| Total operating expenses | 39.57 | 52.46 | 57.82 | 52.37 | 214.48 | 47.46 | 43.32 | 42.60 | 40.72 | 43.53 | 36.34 | 36.77 | 32.21 | 31.58 | 32.13 | 30.80 | 28.12 | 35.96 | 25.45 | 24.02 | 19.87 | 20.26 | 19.19 | 20.19 | 20.19 |
| Operating income | 2.70 | 9.49 | 10.05 | 7.31 | 1.11 | 3.86 | 6.31 | 16.45 | 12.29 | 6.86 | 7.74 | 11.34 | 15.33 | 1.48 | 2.62 | 5.05 | 7.76 | -1.07 | 7.15 | 12.31 | 3.85 | -4.73 | -8.62 | -16.94 | -16.94 |
| Non-operating income (net) | -6.14 | -5.07 | -4.38 | -3.74 | -2.65 | -3.12 | -2.82 | -2.67 | -2.27 | -1.35 | -1.08 | -1.35 | -1.41 | -1.22 | -1.25 | -1.01 | -0.84 | -3.75 | -5.84 | -6.22 | -6.06 | -6.24 | -5.79 | -5.15 | -5.15 |
| Income before tax | -3.43 | 4.42 | 5.67 | 3.58 | -1.54 | 0.74 | 3.50 | 13.78 | 10.01 | 5.51 | 6.66 | 9.99 | 13.92 | 0.26 | 1.38 | 4.04 | 6.92 | -4.82 | 1.32 | 6.09 | -2.22 | -10.97 | -14.40 | -22.09 | -22.09 |
| Income tax expense | -0.75 | -10.74 | 2.68 | 1.47 | 0.71 | 0.04 | 1.38 | 4.88 | 2.80 | 2.86 | 1.24 | 2.03 | 4.56 | 0.74 | 1.33 | 1.34 | 2.28 | -0.17 | 0.53 | 2.29 | -0.18 | -3.85 | -3.26 | -6.38 | -6.38 |
| Net income | -2.69 | 15.16 | 2.99 | 2.11 | -2.25 | 0.70 | 2.11 | 8.90 | 7.21 | 2.65 | 5.42 | 7.96 | 9.36 | -0.49 | 0.05 | 2.71 | 4.64 | -4.65 | 0.78 | 3.81 | -2.04 | -7.12 | -11.14 | -15.71 | -15.71 |