Biggest changeYear Ended December 31, 2023 2022 (Dollars in thousands) Amount % of Revenue Amount % of Revenue Net revenues $ 927,070 100 % $ 876,506 100 % Store operating costs: Cost of labor and chemicals 279,375 30 % 268,467 31 % Other store operating expenses 363,717 39 % 322,414 37 % General and administrative 105,708 11 % 98,855 11 % (Gain) loss on sale of assets, net 125 0 % (949 ) (0 )% Total costs and expenses 748,925 81 % 688,787 79 % Operating income 178,145 19 % 187,719 21 % Other expense: Interest expense, net 75,104 8 % 41,895 5 % Total other expense 75,104 8 % 41,895 5 % Income before taxes 103,041 11 % 145,824 17 % Income tax provision 22,911 2 % 32,924 4 % Net income $ 80,130 9 % $ 112,900 13 % Net Revenues Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Net revenues $ 927,070 $ 876,506 $ 50,564 6 % The increase in net revenues was primarily attributable to the increase in car wash sales due to growth in UWC Members and the year-over-year addition of 40 net locations.
Biggest changeYear Ended December 31, 2024 2023 (Dollars in thousands) Amount % of Revenue Amount % of Revenue Net revenues $ 994,727 100 % $ 927,070 100 % Costs and expenses: Cost of labor and chemicals 290,705 29 % 279,375 30 % Other store operating expenses 404,675 41 % 363,717 39 % General and administrative 107,980 11 % 105,708 11 % Loss on sale of assets, net 12,435 1 % 125 0 % Total costs and expenses 815,795 82 % 748,925 81 % Operating income 178,932 18 % 178,145 19 % Other (income) expense: Interest expense, net 79,488 8 % 75,104 8 % Loss on extinguishment of debt 1,976 0 % — 0 % Other income (5,199 ) (1 )% — 0 % Total other expense, net 76,265 8 % 75,104 8 % Income before taxes 102,667 10 % 103,041 11 % Income tax provision 32,428 3 % 22,911 2 % Net income $ 70,239 7 % $ 80,130 9 % Net Revenues Year Ended December 31, (Dollars in thousands) 2024 2023 $ Change % Change Net revenues $ 994,727 $ 927,070 $ 67,657 7 % The increase in net revenues was primarily attributable to growth in UWC Members, the year-over-year addition of 38 net locations, as well as price optimization and wash package mix with the introduction of our new premium Titanium wash package, which expanded our wash packages offered to UWC Members and Retail customers.
Some of these limitations include: • Adjusted EBITDA does not reflect our cash expenditure or future requirements for capital expenditures or contractual commitments; 26 • Adjusted EBITDA does not reflect changes in our cash requirements for our working capital needs; • Adjusted EBITDA does not reflect the interest expense and the cash requirements necessary to service interest or principal payments on our debt; • Adjusted EBITDA does not reflect cash requirements for replacement of assets that are being depreciated and amortized; • Adjusted EBITDA does not reflect non-cash compensation, which is a key element of our overall long-term compensation; • Adjusted EBITDA does not reflect the impact of certain cash charges or cash receipts resulting from matters we do not find indicative of our ongoing operations; and • other companies in our industry may calculate Adjusted EBITDA differently than we do.
Some of these limitations include: • Adjusted EBITDA does not reflect our cash expenditure or future requirements for capital expenditures or contractual commitments; • Adjusted EBITDA does not reflect changes in our cash requirements for our working capital needs; • Adjusted EBITDA does not reflect the interest expense and the cash requirements necessary to service interest or principal payments on our debt; • Adjusted EBITDA does not reflect cash requirements for replacement of assets that are being depreciated and amortized; • Adjusted EBITDA does not reflect non-cash compensation, which is a key element of our overall long-term compensation; • Adjusted EBITDA does not reflect the impact of certain cash charges or cash receipts resulting from matters we do not find indicative of our ongoing operations; and • other companies in our industry may calculate Adjusted EBITDA differently than we do.
Factors Affecting Our Business and Trends We believe that our business and growth depend on a number of factors that present significant opportunities for us and may pose risks and challenges, including those discussed below and in Part I, Item 1A. "Risk Factors" included elsewhere in this Annual Report on Form 10-K. • Growth in comparable store sales.
Factors Affecting Our Business and Trends We believe that our business and growth depend on a number of factors that present significant opportunities for us and may pose risks and challenges, including those discussed below and in Part I, Item 1A. “ Risk Factors ” included elsewhere in this Annual Report on Form 10-K. • Growth in comparable store sales.
Forfeiture estimates are revised if subsequent information indicates that the actual number of forfeitures is likely to differ from previous estimates. We record deferred tax assets for awards that result in deductions in our income tax returns, based upon the amount of compensation cost recognized and our statutory tax rate.
Forfeiture estimates are revised if subsequent information indicates that the actual number of forfeitures is likely to differ from previous estimates. 30 We record deferred tax assets for awards that result in deductions in our income tax returns, based upon the amount of compensation cost recognized and our statutory tax rate.
Net cash used in operating activities consists of net income (loss) adjusted for certain non-cash items, including stock-based compensation expense, depreciation of property and equipment, amortization of leased assets and deferred income taxes, as well as (gain) losses on disposal of property and equipment and the effect of changes in other working capital amounts.
Net cash used in operating activities consists of net income adjusted for certain non-cash items, including stock-based compensation expense, depreciation of property and equipment, amortization of leased assets and deferred income taxes, as well as (gain) losses on disposal of property and equipment and the effect of changes in other working capital amounts.
For the year ended December 31, 2023, net cash used in investing activities was $259.4 million and was primarily comprised of purchases in property and equipment to support our greenfield and other initiatives, and the acquisition of car washes, partially offset by sale-leaseback transactions and the sale of property and equipment.
For the year ended December 31, 2023, net cash used in investing activities was $259.4 million and was primarily comprised of purchases in property and equipment to support our greenfield and other initiatives, and the acquisition of car washes, partially offset by sale-leaseback transactions and the sale of property and equipment. Financing Activities .
However, in determining the amount and timing of revenue from contracts with customers, we make judgments as to whether uncertainty as to collectability of the consideration that we are owed precludes recognition of the revenue on an 31 accrual basis. These judgments are based on the facts specific to each circumstance.
However, in determining the amount and timing of revenue from contracts with customers, we make judgments as to whether uncertainty as to collectability of the consideration that we are owed precludes recognition of the revenue on an accrual basis. These judgments are based on the facts specific to each circumstance.
Under this method, deferred tax assets and liabilities are determined based on the temporary differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. We classify all deferred income tax assets and liabilities as noncurrent on our balance sheet.
Under this method, deferred tax assets and liabilities are determined based on the temporary differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. We classify all deferred income tax assets and liabilities as noncurrent on our balance sheets.
Recent Accounting Pronouncements See the sections titled “Summary of Significant Accounting Policies—Recent Accounting Pronouncements” and “—Recently issued accounting pronouncements not yet adopted” in Note 2 to our consolidated financial statements included elsewhere in this Annual Report on Form 10‑K. 33
Recent Accounting Pronouncements See the sections titled “Summary of Significant Accounting Policies—Recent Accounting Pronouncements” and “—Recently issued accounting pronouncements not yet adopted” in Note 2 to our consolidated financial statements included elsewhere in this Annual Report on Form 10‑K. 31
As of December 31, 2023, we were in compliance with the covenants under our Credit Facilities and we expect to comply with our covenants in the next 12 months from the issuance date of the financial statements included in this Annual Report on Form 10-K.
As of December 31, 2024, we were in compliance with the covenants under our Credit Facilities and we expect to comply with our covenants in the next 12 months from the issuance date of the financial statements included in this Annual Report on Form 10-K.
For discussion and analysis of our financial condition and results of operations for 2021 and year-to-year comparisons between 2022 and 2021, see Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022.
For discussion and analysis of our financial condition and results of operations for 2022 and year-to-year comparisons between 2023 and 2022, see Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023.
The tax effect of differences between the compensation cost of an award recognized for financial reporting purposes and the deduction for an award for tax purposes is recognized as an income tax expense or benefit in the consolidated statements of operations and comprehensive income (loss) in the period in which the tax deduction arises.
The tax effect of differences between the compensation cost of an award recognized for financial reporting purposes and the deduction for an award for tax purposes is recognized as an income tax expense or benefit in the consolidated statements of operations in the period in which the tax deduction arises.
Historically, these cash requirements have been met through funds raised by the sale of common equity, utilization of our Revolving Commitment, First Lien Term Loan, sale-leaseback transactions and cash provided by operations.
Historically, these cash requirements have been met through funds raised by the sale of our common stock, utilization of our Revolving Commitment, First Lien Term Loan, sale-leaseback transactions, and cash provided by operations.
No impairment losses associated with our goodwill were recognized during the years ended December 31, 2023, and December 31, 2022. Income Taxes We account for income taxes in accordance with ASC 740, Income Taxes .
No impairment losses associated with our goodwill were recognized during the years ended December 31, 2024, and December 31, 2023. Income Taxes We account for income taxes in accordance with ASC 740, Income Taxes .
If the fair value estimate is less than the carrying value, goodwill is considered impaired for the amount by which the carrying amount exceeds the reporting unit’s fair value and a charge is reported as impairment of goodwill in our consolidated statements of operations and comprehensive income (loss).
If the fair value estimate is less than the carrying value, goodwill is considered impaired for the amount by which the carrying amount exceeds the reporting unit’s fair value and a charge is reported as impairment of goodwill in our consolidated statements of operations.
During 2023, comparable store sales increased 0.3% compared to an increase of 5% in 2022. UWC Members (end of period) Members of our monthly subscription service are known as Unlimited Wash Club Members, or UWC Members.
During 2024, comparable store sales increased 3.0% compared to an increase of 0.3% in 2023. UWC Members (end of period) Members of our monthly subscription service are known as Unlimited Wash Club Members, or UWC Members.
The following includes a discussion and analysis of our financial condition and results of operations for 2023 and 2022 and year-to-year comparisons between 2023 and 2022.
The following includes a discussion and analysis of our financial condition and results of operations for 2024 and 2023 and year-to-year comparisons between 2024 and 2023.
Opening new locations is a component of our growth strategy and as we continue to execute on our growth strategy, we expect that a significant portion of our sales growth will be attributable to non-comparable store sales. 25 Accordingly, comparable store sales are only one measure we use to assess the success of our growth strategy.
Increasing the number of new locations is a component of our growth strategy and as we continue to execute on our growth strategy, we expect that a significant portion of our sales growth will be attributable to non-comparable store sales. Accordingly, comparable store sales are only one measure we use to assess the success of our growth strategy.
The increase experienced in the year ended December 31, 2023 compared to the prior year is primarily attributable to an increase in car wash sales due to growth in UWC Members and the year-over-year addition of 40 net locations, offset by an increase in operating costs and expenses.
The increase experienced in the year ended December 31, 2024 compared to the prior year is primarily attributable to an increase in car wash sales due to growth in UWC Members and the year-over-year addition of 38 net locations, offset by an increase in operating costs and expenses.
More recently, we have also grown through greenfield development of Mister Car Wash locations, with particular focus on Express Exterior Locations, and anticipate continued pursuit of this strategy in the future. During 2023, we successfully opened a total of 35 greenfield locations, with the expectation of driving the majority of our future location growth through greenfield development.
Greenfield Location Development More recently, we have grown through greenfield development of Mister Car Wash locations, with particular focus on Express Exterior Locations, and anticipate continued pursuit of this strategy in the future. During 2024, we successfully opened a total of 39 greenfield locations, with the expectation of driving the majority of our future location growth through greenfield development.
The effect of a change in tax rates on deferred tax assets and liabilities is recognized within the provision for (benefit from) income taxes on the consolidated statement of operations and comprehensive income (loss) in the period that includes the enactment date.
The effect of a change in tax rates on deferred tax assets and liabilities is recognized within the provision for (benefit from) income taxes on the consolidated statements of operations in the period that includes the enactment date.
This assessment relies on 32 estimates and assumptions and any changes in the recognition or measurement of these benefits or liabilities are reflected in the period in which the change in judgment occurs. We recognize interest and penalties related to uncertain tax positions within income tax provision (benefit) on our consolidated statement of operations and comprehensive income (loss).
This assessment relies on estimates and assumptions and any changes in the recognition or measurement of these benefits or liabilities are reflected in the period in which the change in judgment occurs. We recognize interest and penalties related to uncertain tax positions within income tax provision on our consolidated statements of operations.
For the year ended December 31, 2022, net cash provided by financing activities was $6.3 million and was primarily comprised of proceeds from issuance of common stock under employee plans, partially offset by payments of long-term debt and finance lease obligations. Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with U.S. GAAP.
For the year ended December 31, 2023, net cash provided by financing activities was $8.6 million and was primarily comprised of proceeds from issuance of common stock under employee plans, partially offset by payments of finance lease obligations and other financing activities. Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with U.S. GAAP.
(f) Consists of other items as determined by management not to be reflective of our ongoing operating performance, such as costs associated with severance pay, non-deferred legal fees and other expenses related to credit agreement amendments, legal settlements and legal fees related to contract terminations, and nonrecurring strategic project costs. 27 Results of Operations The results of operations data for the years ended December 31, 2023 and 2022 have been derived from the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
(f) Consists of other items as determined by management not to be reflective of our ongoing operating performance, such as costs associated with severance pay, legal settlements and legal fees related to contract terminations, and nonrecurring strategic project costs. 25 Results of Operations The results of operations data for the years ended December 31, 2024 and 2023 have been derived from the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Stock-Based Compensation Stock-based compensation represents the cost related to stock-based awards granted to employees. We measure stock-based compensation cost at grant date, based upon the estimated fair value of the award, and recognize cost as expense using the accelerate attribution method over the employee requisite service period.
Stock-Based Compensation Stock-based compensation represents the cost related to stock-based awards granted to employees. We measure stock-based compensation cost at grant date, based upon the estimated fair value of the award, and recognize cost as expense using the accelerate attribution method over the employee requisite service period. We estimate the fair value of stock options using Black-Scholes option model.
The comparability of our results may be impacted by the inclusion of financial performance of greenfield locations that have not delivered a full fiscal year of financial results nor matured to average unit volumes, which we typically expect after approximately three full years of operation. 24 Business Acquisitions In 2023, we completed two business acquisitions of six properties.
The comparability of our results may be impacted by the inclusion of financial performance of greenfield locations that have not delivered a full fiscal year of financial results nor matured to average unit volumes, which we typically expect after approximately three full years of operation.
Our Adjusted EBITDA was approximately $285.9 million and $281.6 million for the years ended December 31, 2023 and 2022, respectively. Our Adjusted EBITDA margin was 31% and 32% for the years ended December 31, 2023 and 2022, respectively.
Our Adjusted EBITDA was approximately $320.9 million and $285.9 million for the years ended December 31, 2024 and 2023, respectively. Our Adjusted EBITDA margin was 32% and 31% for the years ended December 31, 2024 and 2023, respectively.
Hiring and retaining skilled team members and experienced management represents one of our largest costs. We believe people are the key to our success and we have been able to successfully attract and retain engaged, high-quality team members by paying competitive wages, offering attractive benefit packages, and providing robust training and development opportunities.
We believe people are the key to our success and we have been able to successfully attract and retain engaged, high-quality team members by paying competitive wages, offering attractive benefit packages, and providing robust training and development opportunities.
Refer to Note 8 Income Taxes in our consolidated financial statements and for additional information on the composition of these valuation allowances and for information on the impact of U.S. tax reform legislation.
Refer to Note 8 Income Taxes in the consolidated financial statements included elsewhere in this Annual Report on Form 10-K for additional information on the composition of these valuation allowances and for information on the impact of U.S. tax reform legislation.
We estimate the fair value of stock options using Black-Scholes and Monte Carlo option models. We estimate the fair value of stock purchase rights using a Black-Scholes option-pricing model. Restricted stock units are classified as equity and measured at the fair market value of the underlying stock at the grant date.
We estimate the fair value of stock purchase rights using a Black-Scholes option-pricing model. Restricted stock units are classified as equity and measured at the fair market value of the underlying stock at the grant date. Upon termination unvested time and performance-based options, stock-purchase rights, and restricted stock units are forfeited.
UWC Sales as a Percentage of Total Wash Sales UWC sales as a percentage of total wash sales represent the penetration of our subscription membership program as a percentage of our overall wash sales. Total wash sales are defined as the net revenue generated from express exterior cleaning services and interior cleaning services for both UWC Members and retail customers.
Total wash sales are defined as the net revenue generated from express exterior cleaning services and interior cleaning services for both UWC Members and retail customers. UWC sales as a percentage of total wash sales is calculated as sales generated from UWC Members as a percentage of total wash sales.
(c) Represents expenses incurred in strategic acquisitions, including professional fees for accounting and auditing services, appraisals, legal fees and financial services, one-time costs associated with supplies for rebranding the acquired stores, and distinct travel expenses for related, distinct integration efforts by team members who are not part of our dedicated integration team, as well as expenses associated with greenfield construction.
Expenses include professional fees for accounting and auditing services, appraisals, legal fees and financial services, dead deal costs, one-time costs associated with supplies for rebranding the acquired stores, and distinct travel expenses for related, distinct integration efforts by team members who are not part of our dedicated integration team.
Cash Flows for the Years Ended December 31, 2023 and 2022 The following table shows summary cash flow information for the periods presented: Year Ended December 31, (Dollars in thousands) 2023 2022 Net cash provided by operating activities $ 204,653 $ 229,201 Net cash used in investing activities (259,365 ) (190,131 ) Net cash provided by financing activities 8,609 6,294 Net change in cash and cash equivalents, and restricted cash during period $ (46,103 ) $ 45,364 Operating Activities .
Cash Flows for the Years Ended December 31, 2024 and 2023 The following table shows summary cash flow information for the periods presented: Year Ended December 31, (Dollars in thousands) 2024 2023 Net cash provided by operating activities $ 248,620 $ 204,653 Net cash used in investing activities (199,852 ) (259,365 ) Net cash provided by (used in) financing activities (275 ) 8,609 Net change in cash and cash equivalents, and restricted cash during period $ 48,493 $ (46,103 ) Operating Activities .
Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA is a non-GAAP measure of our operating performance and should not be considered as an alternative to net income as a measure of financial performance or any other performance measure derived in accordance with generally accepted accounting principles in the United States of America ("U.S. GAAP").
UWC sales were 74% and 71% of our total wash sales for the years ended December 31, 2024, and 2023, respectively. 23 Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA is a non-GAAP measure of our operating performance and should not be considered as an alternative to net income as a measure of financial performance or any other performance measure derived in accordance with generally accepted accounting principles in the United States of America ( “ U.S.
Changes in working capital decreased cash provided by operating activities by $34.5 million, primarily due to $40.4 million of payments towards operating lease liabilities, partially offset by an increase of $6.1 million in accrued expenses.
Changes in working capital decreased cash provided by operating activities by $34.5 million, primarily due to $40.4 million of payments towards operating lease liabilities, partially offset by an increase of $6.1 million in accrued expenses. Investing Activities . Our net cash used in investing activities primarily consists of purchases and sale of property and equipment and acquisition of car washes.
For the year ended December 31, 2022, net cash used in investing activities was $190.1 million and was primarily comprised of purchases in property and equipment to support our greenfield and other initiatives, and the acquisition of car washes, partially offset by sale-leaseback transactions and the sale of property and equipment. Financing Activities .
For the year ended December 31, 2024, net cash used in investing activities was $199.9 million and was primarily comprised of purchases in property and equipment to support our greenfield development, partially offset by sale-leaseback transactions and the sale of property and equipment.
Upon termination unvested time and performance-based options, stock-purchase rights, and restricted stock units are forfeited. We have made a policy election to estimate the number of stock-based compensation awards that are expected to vest to determine the amount of compensation expense recognized in earnings.
We have made a policy election to estimate the number of stock-based compensation awards that are expected to vest to determine the amount of compensation expense recognized in earnings.
Year Ended December 31, (Dollars in thousands) 2023 2022 Financial and Operating Data Location count (end of period) 476 436 Comparable store sales growth 0.3 % 5 % UWC Members (in thousands, end of period) 2,077 1,884 UWC sales as a percentage of total wash sales 71 % 68 % Net income (loss) $ 80,130 $ 112,900 Net income (loss) margin 8.6 % 12.9 % Adjusted EBITDA $ 285,924 $ 281,646 Adjusted EBITDA margin 30.8 % 32.1 % Location Count (end of period) Our location count refers to the total number of car wash locations operating at the end of a period, inclusive of new greenfield locations, acquired locations and offset by closed locations.
The key operating performance and financial metrics and indicators we use are set forth below, as of and for the years ended December 31, 2024 and 2023. 22 Year Ended December 31, (Dollars in thousands) 2024 2023 Financial and Operating Data: Location count (end of period) 514 476 Comparable store sales growth 3.0 % 0.3 % UWC Members (in thousands, end of period) 2,124 2,077 UWC sales as a percentage of total wash sales 74 % 71 % Net income $ 70,239 $ 80,130 Net income margin 7.1 % 8.6 % Adjusted EBITDA $ 320,946 $ 285,924 Adjusted EBITDA margin 32.3 % 30.8 % Location Count (end of period) Our location count refers to the total number of car wash locations operating at the end of a period, inclusive of new greenfield locations, acquired locations and offset by closed locations.
No impairment losses associated with our long-lived assets were recognized during the year ended December 31, 2023. Approximately $6.3 million of impairment losses associated with our long-lived assets were recognized for the year ended December 31, 2022. See Note 4 for additional information.
Approximately $1.5 million of impairment losses associated with our long-lived assets were recognized during the year ended December 31, 2024. No impairment losses associated with our long-lived assets were recognized during the year ended December 31, 2023.
(b) Represents non-cash expense associated with our share-based payments as well as related taxes.
(b) Represents non-cash expense associated with our share-based payments as well as related taxes. (c) Represents expenses incurred in strategic acquisitions and greenfield development.
Goodwill Goodwill represents the excess of cost over the fair value of the net tangible and identifiable intangible assets acquired in a business combination. Goodwill is tested for impairment at the reporting unit level annually on October 31 or more frequently if events or changes in circumstances indicate that the asset may be impaired.
Goodwill is tested for impairment at the reporting unit level annually on October 31 or more frequently if events or changes in circumstances indicate that the asset may be impaired.
Comparable Store Sales Growth A location is considered a comparable store on the first day of the 13th full calendar month following a location’s first day of operations.
Comparable Store Sales Growth We consider a location a comparable store on the first day of the 13th full calendar month following a greenfield location’s first day of operations, or for acquired locations, the first day of the 13th full calendar month following the date of acquisition.
UWC sales as a percentage of total wash sales is calculated as sales generated from UWC Members as a percentage of total wash sales. We have consistently grown this measure over time as we educate customers as to the value of our subscription offering.
We have consistently grown this measure over time as we educate customers as to the value of our subscription offering.
Adjusted EBITDA margin is defined as Adjusted EBITDA divided by net revenues for a given period. We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our ongoing operating performance.
We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our ongoing operating performance. You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis.
Key Performance Indicators We prepare and analyze various operating and financial data to assess the performance of our business and to help in the allocation of our resources. The key operating performance and financial metrics and indicators we use are set forth below, as of and for the years ended December 31, 2023 and 2022.
Key Performance Indicators We prepare and analyze various operating and financial data to assess the performance of our business and to help in the allocation of our resources.
Year Ended December 31, (Dollars in thousands) 2023 2022 Reconciliation of net income (loss) to Adjusted EBITDA: Net income (loss) $ 80,130 $ 112,900 Interest expense, net 75,104 41,895 Income tax provision 22,911 32,924 Depreciation and amortization expense 69,991 61,580 (Gain) loss on sale of assets, net (a) 125 (949 ) Stock-based compensation expense (b) 24,310 22,305 Acquisition expenses (c) 3,471 3,648 Non-cash rent expense (d) 5,043 2,792 Expenses associated with initial public offering (e) — 272 Other (f) 4,839 4,279 Adjusted EBITDA $ 285,924 $ 281,646 Net revenues $ 927,070 $ 876,506 Adjusted EBITDA margin 30.8 % 32.1 % (a) Consists of (gains) and losses on the disposition of assets associated with sale leaseback transactions, store closures or the sale of property and equipment.
The following is a reconciliation of our net income to Adjusted EBITDA for the periods presented. 24 Year Ended December 31, (Dollars in thousands) 2024 2023 Reconciliation of net income to adjusted EBITDA: Net income $ 70,239 $ 80,130 Interest expense, net 79,488 75,104 Income tax provision 32,428 22,911 Depreciation and amortization expense 81,366 69,991 Loss on sale of assets, net (a) 12,435 125 Stock-based compensation expense (b) 27,259 24,310 Acquisition expenses (c) 3,357 3,471 Non-cash rent expense (d) 6,405 5,043 Debt refinancing costs (e) 6,711 — Employee retention credit (5,189 ) — Other (f) 6,447 4,839 Adjusted EBITDA $ 320,946 $ 285,924 Net revenues $ 994,727 $ 927,070 Net income margin 7.1 % 8.6 % Adjusted EBITDA margin 32.3 % 30.8 % (a) Consists of (gains) and losses on the disposition of assets associated with sale leaseback transactions, the sale of property and equipment, and store closures or the impairments associated with store closures and relocations.
The total number of locations that we operate, as well as the timing of location openings, acquisitions and closings, have, and will continue to have, an impact on our performance. In fiscal year 2023, we increased our location count by 40 net locations, including 35 greenfield locations and six business acquisition locations, offset by one location that was closed.
The total number of locations that we operate, as well as the timing of location openings, acquisitions and closings, have, and will continue to have, an impact on our performance.
GAAP measures of performance in the evaluation of the effectiveness of our business strategies; to make budgeting decisions; and because our Amended First Lien Credit Agreement (as defined below) uses measures similar to Adjusted EBITDA to measure our compliance with certain covenants. • Adjusted EBITDA has its limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under U.S.
GAAP measures of performance in the evaluation of the effectiveness of our business strategies; to make budgeting decisions; and because our Amended First Lien Credit Agreement uses measures similar to Adjusted EBITDA to measure our compliance with certain covenants.
Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. There can be no assurance that we will not modify the presentation of Adjusted EBITDA in future periods, and any such modification may be material.
In evaluating Adjusted EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in our presentation of Adjusted EBITDA. Our presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
In addition, Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in our industry or across different industries.
There can be no assurance that we will not modify the presentation of Adjusted EBITDA in future periods, and any such modification may be material. In addition, Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in our industry or across different industries.
Adjusted EBITDA is defined as net income (loss) before interest expense, net, income tax provision (benefit), depreciation and amortization expense, (gain) loss on sale of assets, loss on extinguishment of debt, stock-based compensation expense, acquisition expenses, management fees, non-cash rent expense, expenses associated with the completion of our initial public offering in June 2021 ("the IPO"), expenses associated with the secondary public offering, and other nonrecurring charges.
GAAP ” ). Adjusted EBITDA is defined as net income before interest expense, net, income tax provision, depreciation and amortization expense, (gain) loss on sale of assets, stock-based compensation expense, acquisition expenses, non-cash rent expense, debt refinancing costs, and other nonrecurring charges. Adjusted EBITDA margin is defined as Adjusted EBITDA divided by net revenues for a given period.
(Gain) Loss on Sale of Assets, net Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change (Gain) loss on sale of assets, net $ 125 $ (949 ) $ 1,074 (113 )% Percentage of net revenues 0 % (0 )% The (gain) loss on sale of assets, net in 2023 was primarily driven by losses associated with our sale-leaseback transactions.
Loss on Sale of Assets, net Year Ended December 31, (Dollars in thousands) 2024 2023 $ Change % Change Loss on sale of assets, net $ 12,435 $ 125 $ 12,310 9,848 % Percentage of net revenues 1 % 0 % The change in loss on sale of assets, net in 2024 was primarily attributable to more significant net losses associated with our sale-leaseback activity in the current year and impairments associated with store closures and relocations.
For the year ended December 31, 2023, net cash provided by financing activities was $8.6 million and was primarily comprised of proceeds from issuance of common stock under employee plans, partially offset by payments of finance lease obligations and other financing activities.
Our net cash provided by (used in) financing activities primarily consists of activity related to our debt, proceeds from issuance of common stock under employee plans and payments on finance lease obligations. 28 For the year ended December 31, 2024, net cash used in financing activities was $0.3 million and was primarily comprised of activities related to our debt and debt refinancings, as well as payments for payroll tax withholdings to settle cashless stock option exercises and proceeds related to the issuance of common stock under employee plans.
For a description of our Credit Facilities, please see Note 9 Debt in the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
As of December 31, 2024 and 2023, we had cash and cash equivalents of $67.5 million and $19.0 million, respectively, and $299.8 million and $149.2 million, respectively, of available borrowing capacity under our Revolving Commitment. 27 For a description of our Credit Facilities, please see Note 9 Debt in the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Store Operating Costs Cost of Labor and Chemicals Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Cost of labor and chemicals $ 279,375 $ 268,467 $ 10,908 4 % Percentage of net revenues 30 % 31 % The increase in the cost of labor and chemicals is primarily driven by an increase in labor and benefits of approximately $9.1 million and an increase in wash chemicals and supplies of approximately $1.8 million during the year ended December 31, 2023, both attributable to an increase in volume and the year-over-year addition of 40 net locations, as well as some inflationary pressures on both our labor and chemicals.
Cost of Labor and Chemicals Year Ended December 31, (Dollars in thousands) 2024 2023 $ Change % Change Cost of labor and chemicals $ 290,705 $ 279,375 $ 11,330 4 % Percentage of net revenues 29 % 30 % The increase in the cost of labor and chemicals was primarily attributable to an increase in volume and the year-over-year addition of 38 net locations, as well as some inflationary pressures on store labor, partially offset by labor optimization and lower chemical costs due to new formulations and cost savings from strategic partnerships between periods.
Changes in working capital decreased cash provided by operating activities by $38.5 million, primarily due to $42.7 million of payments towards operating lease liabilities and a decrease in prepaid expenses and other current assets of $4.3 million.
Changes in working capital decreased cash provided by operating activities by $24.2 million, primarily due to payments towards operating lease liabilities, partially offset by the timing of payments and receipts of receivables and payables.
UWC Members contribute a significant portion of our net revenue and provide recurring revenue through their monthly membership fees. We view the number of UWC Members and the growth in the number of UWC Members on a net basis from period to period as key indicators of our revenue growth. • Labor management.
UWC Members contribute a significant portion of our net revenue and provide recurring revenue through their monthly membership fees. • Labor management. Hiring and retaining skilled team members and experienced management represents one of our largest costs.
(d) Represents the difference between cash paid for rent expense and U.S. GAAP rent expense. (e) Represents nonrecurring expenses associated with the consummation of our initial public offering in June 2021.
(d) Represents the difference between cash paid for rent expense and U.S. GAAP rent expense. (e) Represents non-deferred legal fees and other expenses related to credit agreement amendments, and loss on extinguishment of debt associated with amendments to the debt facilities.
As a percentage of net revenues, costs of labor and chemicals for the year ended December 31, 2023 decreased by 1% due to improved labor staffing and volume mix as compared to the prior year period. 28 Other Store Operating Expenses Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Other store operating expenses $ 363,717 $ 322,414 $ 41,303 13 % Percentage of net revenues 39 % 37 % The increase in other store operating expenses was primarily attributable to the year-over-year addition of 40 net locations.
Other Store Operating Expenses Year Ended December 31, (Dollars in thousands) 2024 2023 $ Change % Change Other store operating expenses $ 404,675 $ 363,717 $ 40,958 11 % Percentage of net revenues 41 % 39 % 26 The increase in other store operating expenses was primarily attributable to the year-over-year addition of 38 net locations, as well as additional rent expense related to our sale-leaseback activity in the current year.
General and Administrative Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change General and administrative $ 105,708 $ 98,855 $ 6,853 7 % Percentage of net revenues 11 % 11 % The increase in general and administrative expenses was primarily driven by an increase of approximately $3.2 million in salaries and benefits, an increase of approximately $1.4 million in stock-based compensation expense and related taxes, an increase of $1.8 million in marketing expenses and an increase of approximately $0.5 million in other corporate-related costs.
General and Administrative Year Ended December 31, (Dollars in thousands) 2024 2023 $ Change % Change General and administrative $ 107,980 $ 105,708 $ 2,272 2 % Percentage of net revenues 11 % 11 % The increase in general and administrative expenses was primarily attributable to the debt refinancing costs in the current year, partially offset by decreases in travel and other expenses.
Income Tax Provision Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Income tax provision $ 22,911 $ 32,924 $ (10,013 ) (30 )% Percentage of net revenues 2 % 4 % The decrease in income tax provision in 2023 was primarily due to our income before taxes generated during the current year, which was lower than in 2022. 29 Liquidity and Capital Resources Funding Requirements Our primary requirements for liquidity and capital are to fund our investments in our core business, which includes lease payments, pursue greenfield expansion, acquisitions of new locations and to service our indebtedness.
Liquidity and Capital Resources Funding Requirements Our primary requirements for liquidity and capital are to fund our investments in our core business, which includes lease payments, pursue greenfield location development, acquisitions of new locations and to service our indebtedness.
For the year ended December 31, 2022, net cash provided by operating activities was $229.2 million and was comprised of net income of $112.9 million, increased by $154.8 million related to non-cash adjustments, which includes $22.3 million for stock-based compensation expense. Other non-cash adjustments included depreciation and amortization, non-cash interest income and deferred income tax.
For the year ended December 31, 2024, net cash provided by operating activities was $248.6 million and was comprised of net income of $70.2 million, increased by $202.5 million primarily as a result of non-cash adjustments including depreciation and amortization expense, non-cash lease expense, deferred income taxes, loss on sale of assets, net, and loss on extinguishment of debt.
There were approximately 2.1 million and approximately 1.9 million UWC Members as of December 31, 2023 and 2022, respectively. Our UWC program grew by approximately 0.2 million UWC Members, or approximately 10.2%, from December 31, 2022 to December 31, 2023.
There were approximately 2.1 million UWC Members as of December 31, 2024 an increase of approximately 2%, from December 31, 2023. UWC Sales as a Percentage of Total Wash Sales UWC sales as a percentage of total wash sales represent the penetration of our subscription membership program as a percentage of our overall wash sales.
Other Expense Year Ended December 31, (Dollars in thousands) 2023 2022 $ Change % Change Other expense $ 75,104 $ 41,895 $ 33,209 79 % Percentage of net revenues 8 % 5 % The increase in other expense was primarily driven by an increase in interest expense due to higher average interest rates and the expiration of our interest rate swap in October 2022, as compared to the prior year period .
Total Other Expense, net Year Ended December 31, (Dollars in thousands) 2024 2023 $ Change % Change Total other expense, net $ 76,265 $ 75,104 $ 1,161 2 % Percentage of net revenues 8 % 8 % The increase in total other expense, net was primarily attributable to increased interest expense and loss on extinguishment of debt related to our debt refinancing activity in the current year, partially offset by a gain related to the recognition of an employee retention credit .
In fiscal year 2022, we increased our location count by 40 locations, including 28 greenfield locations and 12 business acquisition locations. One location, which was part of a 2021 acquisition, opened during the second quarter of 2022 and is included as an acquired location above.
In fiscal year 2024, we increased our location count by 38 net new locations, including 39 greenfield locations and one location that was relocated, offset by two locations that were closed. In fiscal year 2023, we increased our location count by 40 net locations, including 35 greenfield locations and six business acquisition locations, offset by one location that was closed.