Biggest changeFISCAL YEAR (in thousands) 2024 2023 2022 Net income (loss) $ 18,925 $ 25,385 $ 6,907 Depreciation and amortization 57,715 41,223 34,230 Interest expense 12,640 8,063 5,232 Income taxes 9,101 10,690 5,684 EBITDA 98,381 85,361 52,053 Stock-based compensation (1) 8,525 7,604 10,374 Transaction expenses (income), net (2) 2,587 3,147 2,513 Strategic transition costs (3) 1,843 892 2,318 Impairments and loss on disposal of assets (4) 525 1,359 920 Delaware Voluntary Disclosure Agreement Program (5) 126 1,250 149 Recruiting and relocation costs (6) 888 465 681 Severance costs (7) 204 26 155 Insurance proceeds in connection with natural disasters, net (8) 329 (621) 115 Loss on extinguishment of debt 428 — — Adjusted EBITDA $ 113,836 $ 99,483 $ 69,278 Total revenues $ 1,015,910 $ 891,551 $ 730,162 Net income (loss) margin 1.9 % 2.8 % 0.9 % Adjusted EBITDA margin 11.2 % 11.2 % 9.5 % Additional information Deferred rent expense (income) (9) $ 1,318 $ 2,090 $ 2,418 _____________________________ (1) Represents non-cash, stock-based compensation expense which is recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
Biggest changeThis was partially offset by the increase in general and administrative expenses. 47 Table of Contents Non-GAAP Financial Measure Reconciliations Adjusted EBITDA and Adjusted EBITDA margin - The following table reconciles Net income and Net income margin, the most directly comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin, respectively, for the periods indicated: FISCAL YEAR (in thousands) 2025 2024 2023 Net income $ 19,432 $ 18,925 $ 25,385 Depreciation and amortization 75,011 57,715 41,223 Interest expense 16,699 12,640 8,063 Income taxes (7,299) 9,101 10,690 EBITDA 103,843 98,381 85,361 Stock-based compensation, net of amounts capitalized (1) 10,760 8,525 7,604 Transaction expenses, net (2) 2,533 2,587 3,147 Strategic transition costs (3) 3,279 1,843 892 Impairments and loss on disposal of assets (4) 448 525 1,359 Delaware Voluntary Disclosure Agreement Program (5) 55 126 1,250 Recruiting and relocation costs (6) — 888 465 Severance costs (7) — 204 26 Insurance proceeds in connection with natural disasters, net (8) — 329 (621) Loss on extinguishment of debt — 428 — Adjusted EBITDA $ 120,918 $ 113,836 $ 99,483 Total revenues $ 1,222,501 $ 1,015,910 $ 891,551 Net income margin 1.6 % 1.9 % 2.8 % Adjusted EBITDA margin 9.9 % 11.2 % 11.2 % Additional information Deferred rent expense (9) $ 309 $ 1,318 $ 2,090 _____________________________ (1) Represents non-cash, stock-based compensation expense, net of amounts capitalized, which is recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income.
We believe these metrics are useful to investors because Management uses these metrics to evaluate performance and assess the growth of our business as well as the effectiveness of our marketing and operational strategies. New Restaurant Openings (“NROs”): the number of new company-owned First Watch restaurants commencing operations during the period.
We believe these metrics are useful to investors because our Management uses these metrics to evaluate performance and assess the growth of our business as well as the effectiveness of our marketing and operational strategies. New Restaurant Openings (“NROs”): the number of new company-owned First Watch restaurants commencing operations during the period.
Assumptions used in determining our incremental borrowing rate include a market yield implied by our outstanding secured term loans interpolated for various maturities using our synthetic credit rating, which is determined using a regression analysis of rated publicly-traded comparable companies and their financial data.
Assumptions used in determining our incremental borrowing rate include a market yield implied by our outstanding secured term loans interpolated for various maturities using our synthetic credit rating, which is determined using a regression analysis of rated comparable publicly-traded companies and their financial data.
Any adjustments identified after the measurement period are recorded in the Consolidated Statements of Operations and Comprehensive Income (Loss). The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition date and costs that we incur to complete the business combination, such as legal and other professional fees, are expensed as they are incurred.
Any adjustments identified after the measurement period are recorded in the Consolidated Statements of Operations and Comprehensive Income. The results of operations of acquired businesses are included in the consolidated financial statements from the acquisition date and costs that we incur to complete the business combination, such as legal and other professional fees, are expensed as they are incurred.
See “Key Performance Indicators” for additional information . (2) Reconciliations from Income from operations and Income from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below.
See “Key Performance Indicators” for additional information . (2) Reconciliations from Income from operations and Income from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin, respectively, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below.
The costs include inventory spoilage and labor costs, which were recorded in Food and beverage costs and Labor and other related expenses, respectively, on the Consolidated Statements of Operations and Comprehensive Income (Loss). (4) Represents the non-cash portion of straight-line rent expense recorded within Occupancy expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
The costs include inventory spoilage and labor costs, which were recorded in Food and beverage costs and Labor and other related expenses, respectively, on the Consolidated Statements of Operations and Comprehensive Income. (4) Represents the non-cash portion of straight-line rent expense recorded within Occupancy expenses on the Consolidated Statements of Operations and Comprehensive Income.
We believe that our cash flow from operations combined with our availability under the Credit Facility and our cash and cash equivalents will be sufficient to meet the Company’s liquidity needs for at least the next 12 months.
We believe that our cash flow from operations combined with our availability under the Credit Facility and our cash and cash equivalents will be sufficient to meet our liquidity needs for at least the next 12 months.
Key Performance Indicators Throughout “Management’s Discussion and Analysis of Financial Condition and Results of Operations” we commonly discuss the following key operating metrics that we believe will drive our financial results and long-term growth model.
Key Performance Indicators Throughout this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” we commonly discuss the following key operating metrics that we believe will drive our financial results and long-term growth model.
The Company does not have sufficient historical stock option exercise activity and therefore we estimated the expected term of stock options granted under the 2021 Equity Plan using the simplified method, which represents the mid-point between the vesting period and the contractual term for each grant.
The Company does not have sufficient historical stock option exercise activity and therefore the expected term of stock options granted under the 2021 Equity Plan is estimated using the simplified method, which represents the mid-point between the vesting period and the contractual term for each grant.
In performing the quantitative assessment for indefinite-lived intangibles, we estimate the fair value of trade names and trademarks using the relief-from-royalty method, which requires assumptions related to projected sales, assumed royalty rates that could be payable if we did not own the trademarks and a discount rate.
In performing the quantitative assessment for indefinite-lived intangibles, we estimate the fair value of trade names and trademarks using the relief-from-royalty method, which requires assumptions related to projected sales, assumed royalty 51 Table of Contents rates that could be payable if we did not own the trademarks and a discount rate.
We assess the impairment of the right-of-use asset at the asset group level whenever events or changes in circumstances indicate that the carrying value of the asset may not be recoverable. Changes in Management’s judgments and in the assumptions being used may produce materially different amounts in the recognition of the right-of-use assets, lease liabilities and lease expense.
We assess the impairment of the right-of-use asset at the asset group level whenever events or changes in circumstances indicate that the carrying value of the asset may not be recoverable. 52 Table of Contents Changes in Management’s judgments and in the assumptions being used may produce materially different amounts in the recognition of the right-of-use assets, lease liabilities and lease expense.
The accounting policies and estimates that we believe to be the most critical to an understanding of our financial condition and results of operations and that require the most complex and subjective management judgments are discussed below. Business Combinations We account for acquisitions using the purchase method of accounting.
The 50 Table of Contents accounting policies and estimates that we believe to be the most critical to an understanding of our financial condition and results of operations and that require the most complex and subjective management judgments are discussed below. Business Combinations We account for acquisitions using the purchase method of accounting.
The estimates we make under this method include, among other items, depreciation and amortization expense allowable for tax purposes, credits for items such as taxes paid on reported employee tip wages, effective rates for state and local income taxes and the deductibility of certain items.
The estimates made under this method include, among other items, depreciation and amortization expense allowable for tax purposes, credits for items such as taxes paid on reported employee tip wages, effective tax rates for state and local income taxes and the deductibility of certain items.
We record liabilities for unresolved and incurred but not reported claims at the anticipated cost below applicable retention levels or per-claim deductible amounts. Insurance reserve liabilities are established using actuarial assumptions and judgments regarding the frequency and severity of claims.
Liabilities for unresolved and incurred but not reported claims are recognized at the anticipated cost below applicable retention levels or per-claim deductible amounts. Insurance reserve liabilities are established using actuarial assumptions and judgments regarding the frequency and severity of claims.
Recently Issued Accounting Pronouncements For a discussion of recently issued accounting pronouncements, see Note 2, Summary of Significant Accounting Policies , in the accompanying notes to the consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K. 55 Table of Contents
Recently Issued Accounting Pronouncements For a discussion of recently issued accounting pronouncements, see Note 2, Summary of Significant Accounting Policies , in the accompanying notes to the consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K.
During 2024 and 2023, we elected to perform a qualitative assessment for our annual impairment review of goodwill and indefinite-lived intangibles.
During 2025 and 2024, we elected to perform a qualitative assessment for our annual impairment review of goodwill and indefinite-lived intangibles.
Forfeitures are recognized as they occur for all awards. We estimate the fair value of stock option awards using the Black-Scholes valuation model, which involves several assumptions and judgments including the expected term of the stock option, expected volatility, the risk-free interest rate and the expected dividend yield.
Forfeitures are recognized as they occur for all awards. Management estimates the fair value of stock option awards using the Black-Scholes valuation model, which involves several assumptions and judgments including the expected term of the stock option, expected volatility, the risk-free interest rate and the expected dividend yield.
For the 52-weeks ended December 29, 2024 and December 31, 2023, there were 344 restaurants and 327 restaurants in our Comparable Restaurant Base. Measuring our same-restaurant sales growth allows Management to evaluate the performance of our existing restaurant base.
For the 52-weeks ended December 28, 2025, December 29, 2024 and December 31, 2023 there were 381, 344 and 327 restaurants, in our Comparable Restaurant Base, respectively. Measuring our same-restaurant sales growth allows Management to evaluate the performance of our existing restaurant base.
(3) Reconciliations from Net income and Net income margin, the most comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below. 42 Table of Contents Results of Operations The discussion that follows includes a comparison of our results of operations for 2024 and 2023.
(3) Reconciliations from Net income and Net income margin, the most comparable GAAP measures to Adjusted EBITDA and Adjusted EBITDA margin, respectively, are set forth in the schedules within the Non-GAAP Financial Measure Reconciliations section below. 41 Table of Contents Results of Operations The discussion that follows includes a comparison of our results of operations for 2025 and 2024.
Our principal uses of cash include capital expenditures for the development, acquisition or remodeling of restaurants, lease obligations, debt service payments and strategic infrastructure investments. Our working capital requirements are low due to our restaurants’ storage of minimal inventory and customers’ payment for purchases at the time of the sale, which frequently precedes our payment terms with suppliers.
Our principal uses of cash include capital expenditures for the development, acquisition or remodeling of restaurants, lease obligations, debt service payments and strategic infrastructure investments. Our working capital requirements are low due to our restaurants storing minimal inventory and customers pay for purchases at the time of the sale, which frequently precedes our payment terms with suppliers.
Restaurant Level Operating Profit Margin : represents Restaurant level operating profit as a percentage of restaurant sales. See Non-GAAP Financial Measure Reconciliations below for a reconciliation to Income from operations margin, the most directly comparable GAAP measure. Financial Highlights The financial results of 2024 reflect the continued growth of the Company.
Restaurant Level Operating Profit Margin : represents Restaurant level operating profit as a percentage of restaurant sales. See Non-GAAP Financial Measure Reconciliations below for a reconciliation to Income from operations margin, the most directly comparable GAAP measure. 39 Table of Contents Financial Highlights The financial results of 2025 reflect the continued growth of the Company.
We use Restaurant level operating profit and Restaurant level operating profit margin (i) to evaluate the performance and profitability of operating restaurants, individually, and in the aggregate, (ii) to compare the performance of our restaurants and markets and (iii) to make decisions regarding future spending and other operational decisions.
We use Restaurant level operating profit and Restaurant level operating profit margin (i) to evaluate the performance and profitability of operating restaurants, individually and in the aggregate, and (ii) to make decisions regarding future spending and other operational decisions.
Prior to the IPO, the expected term of stock option awards was determined based on data from publicly traded companies. The expected volatility of stock option awards is based on the historical volatilities of a set of publicly traded peer companies in a similar industry as the Company lacks company-specific historical or implied volatility information.
Prior to our IPO in October 2021, the expected term of stock option awards was determined based on data from publicly-traded companies. The expected volatility of stock option awards is based on the historical volatilities of a set of publicly-traded peer companies in a similar industry, as we lack company-specific historical or implied volatility information.
No awards were granted under the 2017 Equity Plan during 2024 or 2023, and the Company does not intend to grant any further awards under the 2017 Equity Plan. Stock-based compensation expense related to time-based stock option awards issued under the 2021 Equity Plan is recognized on a straight-line basis over the requisite service period.
No awards were granted under the 2017 Equity Plan during 2025, 2024 and 2023, and we do not intend to grant any further awards under the 2017 Equity Plan. Stock-based compensation expense related to time-based stock option awards issued under our 2021 Equity Plan is recognized on a straight-line basis over the requisite service period.
Adjusted EBITDA : represents Net income before depreciation and amortization, interest expense, income taxes, and items that we do not consider in our evaluation of ongoing core operating performance as identified in the reconciliation of Net income, the most directly comparable measure in accordance with GAAP, to Adjusted EBITDA, included in the section Non-GAAP Financial Measure Reconciliations below . 40 Table of Contents Adjusted EBITDA Margin : represents Adjusted EBITDA as a percentage of total revenues.
Adjusted EBITDA : represents Net income before depreciation and amortization, interest expense, income taxes and items that we do not consider in our evaluation of ongoing core operating performance as identified in the reconciliation of Net income, the most directly comparable measure in accordance with GAAP, to Adjusted EBITDA, included in the section Non-GAAP Financial Measure Reconciliations below .
The increase was partially offset by (i) hourly labor efficiency and (ii) the additional 53rd week in 2023. 44 Table of Contents Other Restaurant Operating Expenses Other restaurant operating expenses consist of marketing and advertising expenses, utilities, insurance and other operating variable expenses incidental to operating company-owned restaurants, such as operating supplies (including paper products, menus and to-go supplies), credit card fees, repairs and maintenance, and third-party delivery services fees.
The increase was partially offset by hourly labor efficiency. 43 Table of Contents Other Restaurant Operating Expenses Other restaurant operating expenses consist of marketing and advertising expenses, utilities, insurance and other variable expenses incidental to operating company-owned restaurants, such as operating supplies (including paper products, menus and to-go supplies), credit card fees, repairs and maintenance and third-party delivery services fees.
The risk-free interest rate is determined by reference to the U.S. Treasury yield curve for time periods approximately equal to the expected term of the stock option award. The expected dividend yield is based on the fact that the Company has never paid cash dividends and does not have intentions of paying dividends in the foreseeable future.
The risk-free interest rate is determined by reference to the U.S. Treasury yield curve for time periods approximately equal to the expected term of the stock option award. The expected dividend yield is based on the fact that the Company has never paid cash dividends and there is no intent to pay dividends in the foreseeable future.
FISCAL YEAR (in thousands) 2024 2023 Change Pre-opening expenses $ 10,109 $ 7,173 $ 2,936 40.9 % The increase in 2024 pre-opening expenses as compared to 2023 was primarily due to (i) the higher number of restaurants opened and under construction and (ii) the increase in rents. 45 Table of Contents General and Administrative Expenses General and administrative expenses primarily consist of costs associated with our corporate and administrative functions that support restaurant development and operations including marketing and advertising costs incurred as well as legal fees, professional fees, stock-based compensation and expenses associated with being a public company, including costs associated with our compliance with the Sarbanes-Oxley Act.
FISCAL YEAR (in thousands) 2025 2024 Change Pre-opening expenses $ 12,933 $ 10,109 $ 2,824 27.9 % The increase in 2025 pre-opening expenses as compared to 2024 was primarily due to (i) the higher number of new restaurants opened and under construction and (ii) the related increase in rent expense. 44 Table of Contents General and Administrative Expenses General and administrative expenses primarily consist of costs associated with our corporate and administrative functions that support restaurant development and operations including marketing and advertising costs incurred as well as legal fees, professional fees, stock-based compensation and expenses associated with being a public company, including costs associated with our compliance with the Sarbanes-Oxley Act.
This decrease was partially offset by the increase in restaurant sales and franchise revenues. Interest Expense Interest expense primarily consists of interest and fees on our outstanding debt and the amortization expense for debt discount and deferred issuance costs.
This was partially offset by the increase in revenues. 45 Table of Contents Interest Expense Interest expense primarily consists of interest and fees on our outstanding debt and the amortization expense for debt discount and deferred issuance costs.
(8) Represents insurance recoveries, net of costs incurred, in connection with hurricane damage, which were recorded in Other income, net on the Consolidated Statements of Operations and Comprehensive Income (Loss).
(7) Severance costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income. (8) Represents insurance recoveries, net of costs incurred, in connection with hurricane damage, which were recorded in Other income, net on the Consolidated Statements of Operations and Comprehensive Income.
Management may elect to perform a qualitative assessment to determine whether it is more likely than not that the reporting unit and/or asset group is impaired.
We have identified one reporting unit to which we have attributed goodwill. Management may elect to perform a qualitative assessment to determine whether it is more likely than not that the reporting unit and/or asset group is impaired.
Franchise-owned New Restaurant Openings (“Franchise-owned NROs”): the number of new franchise-owned First Watch restaurants commencing operations during the period. 39 Table of Contents Same-Restaurant Sales Growth : the percentage change in year-over-year restaurant sales (excluding gift card breakage) for the comparable restaurant base, which we define as the number of company-owned First Watch branded restaurants open for 18 months or longer as of the beginning of the fiscal year (“Comparable Restaurant Base”).
Same-Restaurant Sales Growth : the percentage change in year-over-year restaurant sales (excluding gift card breakage) for the comparable restaurant base, which we define as the number of company-owned First Watch branded restaurants open for 18 months or longer as of the beginning of the fiscal year (“Comparable Restaurant Base”).
These assumptions represented Management’s best estimate, which involved inherent uncertainties and the application of Management’s judgment. As a result, if we had used significantly different assumptions or estimates, our stock-based compensation expense could have been materially different.
These assumptions represented Management’s best estimate, which involved inherent uncertainties and the application of Management’s judgment. As a result, use of significantly different assumptions or estimates could yield a materially different stock-based compensation expense.
Although we believe that our current level of total available liquidity is sufficient to meet our short-term and long-term liquidity requirements, we regularly evaluate opportunities to improve our liquidity position in order to enhance financial flexibility.
Although we believe that our current level of total available liquidity is sufficient to meet our short-term and long-term liquidity requirements, we regularly evaluate opportunities to improve our liquidity position in order to enhance financial flexibility. We estimate that our capital expenditures will total approximately $150.0 million to $160.0 million in 2026.
For the year ended 2024, this operating metric compares the 52-week period ended December 29, 2024 with the 52-week period ended December 31, 2023, versus the 53-week fiscal year ended December 31, 2023, in order to compare like-for-like periods.
This operating metric compares the 52-week periods ended December 28, 2025, December 29, 2024 and December 31, 2023, rather than, the 53-week fiscal year ended December 31, 2023, in order to compare like-for-like periods.
We believe this measure is useful for investors to provide a consistent comparison of restaurant sales results and trends across periods within our core, established restaurant base, unaffected by results of store openings, closings and other transitional changes.
We believe this measure is useful for investors to provide a consistent comparison of restaurant sales results and trends across periods within our core, established restaurant base, unaffected by results of store openings, closings and other transitional changes. Same-Restaurant Traffic Growth : the percentage change in year-over-year traffic counts using the Comparable Restaurant Base.
(9) Represents the non-cash portion of straight-line rent expense recorded within both Occupancy expenses and General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). 49 Table of Contents Restaurant level operating profit and Restaurant level operating profit margin - The following table reconciles Income from operations and Income from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin for the periods indicated: FISCAL YEAR (in thousands) 2024 2023 2022 Income from operations $ 38,907 $ 41,267 $ 16,913 Less: Franchise revenues (11,555) (14,459) (10,981) Add: General and administrative expenses 113,270 103,121 84,959 Depreciation and amortization 57,715 41,223 34,230 Transaction expenses (income), net (1) 2,587 3,147 2,513 Impairments and loss on disposal of assets (2) 525 1,359 920 Costs in connection with natural disasters (3) 312 — 382 Restaurant level operating profit $ 201,761 $ 175,658 $ 128,936 Restaurant sales $ 1,004,355 $ 877,092 $ 719,181 Income from operations margin 3.9 % 4.7 % 2.4 % Restaurant level operating profit margin 20.1 % 20.0 % 17.9 % Additional information Deferred rent expense (income) (4) $ 1,119 $ 1,891 $ 2,219 _____________________________ (1) Represents costs incurred in connection with the acquisition of franchise-owned restaurants, secondary offering costs, costs related to restaurant closures, gains or losses associated with lease or contract terminations and revaluations of contingent consideration liability.
(9) Represents the non-cash portion of straight-line rent expense recorded within both Occupancy expenses and General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income. 48 Table of Contents Restaurant level operating profit and Restaurant level operating profit margin - The following table reconciles Income from operations and Income from operations margin, the most comparable GAAP measures to Restaurant level operating profit and Restaurant level operating profit margin, respectively, for the periods indicated: FISCAL YEAR (in thousands) 2025 2024 2023 Income from operations $ 27,511 $ 38,907 $ 41,267 Less: Franchise revenues (10,328) (11,555) (14,459) Add: General and administrative expenses 128,950 113,270 103,121 Depreciation and amortization 75,011 57,715 41,223 Transaction expenses, net (1) 2,533 2,587 3,147 Impairments and loss on disposal of assets (2) 448 525 1,359 Costs in connection with natural disasters (3) — 312 — Restaurant level operating profit $ 224,125 $ 201,761 $ 175,658 Restaurant sales $ 1,212,173 $ 1,004,355 $ 877,092 Income from operations margin 2.3 % 3.9 % 4.7 % Restaurant level operating profit margin 18.5 % 20.1 % 20.0 % Additional information Deferred rent expense (4) $ 167 $ 1,119 $ 1,891 _____________________________ (1) Represents costs incurred in connection with the acquisition of franchise-owned restaurants, secondary offering costs, costs related to restaurant closures, expenses related to debt and revaluations of contingent consideration liability.
This decrease was partially offset by (i) wage increases and (ii) higher health insurance costs. The increase in labor and other related expenses during 2024 as compared to 2023 was primarily due to (i) the increase in staffing levels to support the increase in corporate-owned restaurants (ii) wage increases and (iii) higher health insurance costs .
This increase was mostly offset by (i) menu price increases and (ii) improved hourly labor efficiency. The increase in labor and other related expenses during 2025 as compared to 2024 was primarily due to (i) the increase in staffing levels to support the increase in company-owned restaurants, (ii) wage increases and (iii) higher health insurance costs.
We also acquired 22 operating restaurants from our franchisees in the execution of our growth strategy. See Note 3, Business Acquisitions , in the accompanying notes to the consolidated financial statements for additional information. At December 29, 2024, the Company had a total of 572 system-wide restaurants.
We also acquired 19 operating resta urants from our franchisees in the execution of our growth strategy. See Note 3, Business Acquisitions , in the acc ompanying notes to the consolidated financial statements for additional information. At December 28, 2025, the Company had a total of 633 system -wide restaurants.
FISCAL YEAR (in thousands) 2024 2023 Change Depreciation and amortization $ 57,715 $ 41,223 $ 16,492 40.0 % The increase in depreciation and amortization during 2024 as compared to 2023 was primarily due to additional NRO assets and restaurants acquired, including reacquired rights from franchisees.
FISCAL YEAR (in thousands) 2025 2024 Change Depreciation and amortization $ 75,011 $ 57,715 $ 17,296 30.0 % The increase in depreciation and amortization during 2025 as compared to 2024 was primarily due to additional NRO assets and restaurants acquired, including reacquired rights from franchisees.
Stock-based compensation expense related to time-based stock option awards issued under the 2017 Equity Plan is recognized on an accelerated recognition method over the requisite service period.
Stock-Based Compensation and Fair Value of Common Stock Stock-based compensation expense is measured based on the award’s fair value at the date of grant. Stock-based compensation expense related to time-based stock option awards issued under our 2017 Equity Plan is recognized on an accelerated recognition method over the requisite service period.
Income from operations decreased during 2024 as compared to 2023 primarily due to (i) higher operating costs and depreciation expense driven by our restaurant growth and acquisitions of restaurants from franchisees, as well as (ii) higher general and administrative expenses primarily attributable to additional employee headcount and performance-based compensation and (iii) the 53rd week in 2023.
Income from operations decreased during 2025 as compared to 2024 due to higher (i) restaurant operating expenses, (ii) depreciation and amortization expenses driven by our restaurant growth and our acquisition of restaurants from franchisees, and (iii) general and administrative expenses primarily attributable to increased marketing costs, additional employee headcount and compensation.
The increase in other restaurant operating expenses during 2024 as compared to 2023 was primarily due to the increase in the number of restaurants driving increases in certain expenses including (i) $ 7.5 million of additional credit card, delivery, and license fees, (ii) $4.6 million increase in utilities and repair and maintenance expenses, (iii) $3.4 million related to operating supplies and (iv) $ 1.3 million related to restaurant advertising costs .
The increase in other restaurant operating expenses during 2025 as compared to 2024 was primarily due to the increase in the number of restaurants driving increases in certain expenses including (i) $10.9 million related to operating supplies, (ii) $10.4 million in utilities and repair and maintenance expenses, (iii) $9.1 million in third-party delivery fees, (iv) $4.0 million in credit card fees and (v) $1.4 million in insurance expenses.
Critical estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows and discount rates. In addition, we have estimated the value and economic lives of certain tangible assets based on historical information, industry estimates and averages, which are used to calculate depreciation and amortization expense.
In addition, we have estimated the value and economic lives of certain tangible assets based on historical information, industry estimates and averages, which are used to calculate depreciation and amortization expense.
Leases We lease our restaurant facilities and corporate offices, as well as certain restaurant equipment under various non-cancelable agreements. At the inception of each lease, we evaluate the expected term which includes reasonably certain renewal options, and the classification as either an operating leases or a finance lease. Lease liabilities represent the present value of future lease payments.
At the inception of each lease, we evaluate the expected term which includes reasonably certain renewal options, and classify the lease as either an operating leases or a finance lease. Lease liabilities represent the present value of future lease payments.
The increase in occupancy expenses during 2024 as compared to 2023 was primarily due to the increase in the number of company-owned restaurants. Pre-opening Expenses Pre-opening expenses are costs incurred to open new company-owned restaurants.
The increase in occupancy expenses during 2025 as compared to 2024 was primarily due to the increase in the number of company-owned restaurants. Pre-opening Expenses Pre-opening expenses are costs incurred to open new company-owned restaurants. Pre-opening expenses include rent expense, manager salaries, recruiting expenses, employee payroll and training costs.
Liquidity and Capital Resources Liquidity As of December 29, 2024, we had cash and cash equivalents of $33.3 million and outstanding borrowings under the Credit Facility of $193.8 million, excluding unamortized debt discount and deferred issuance costs.
Liquidity and Capital Resources Liquidity As of December 28, 2025, we had cash and cash equivalents of $21.2 million and outstanding borrowings under the Credit Facility of $267.6 million, excluding unamortized debt discount and deferred issuance costs.
Refer to Note 18, Commitments and Contingencies, in the accompanying consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K for additional information. 51 Table of Contents Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K, which have been prepared in accordance with GAAP.
Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements and related notes included elsewhere in this Annual Report on Form 10-K, which have been prepared in accordance with GAAP.
Overview First Watch is an award-winning Daytime Dining concept serving made-to-order breakfast, brunch and lunch using fresh ingredients. The Company’s common stock trades on Nasdaq under the ticker symbol “FWRG.” A recipient of hundreds of local “Best Breakfast” and “Best Brunch” accolades, First Watch’s award-winning chef-driven menu includes elevated executions of classic favorites for breakfast, brunch and lunch.
Our common stock trades on Nasdaq under the ticker symbol “FWRG.” A recipient of many local “Best Breakfast” and “Best Brunch” accolades, First Watch’s award-winning chef-driven menu includes elevated executions of classic favorites for breakfast, brunch and lunch.
Factors that influence labor costs include minimum wage and payroll tax legislation, health care costs, the number and performance of our company-owned restaurants and increased competition for qualified staff.
Labor and Other Related Expenses Labor and other related expenses include hourly and management wages, bonuses, payroll taxes, workers’ compensation expense and employee benefits. Factors that influence labor costs include minimum wage and payroll tax legislation, health care costs, the number and performance of our company-owned restaurants and competition for qualified staff.
These costs are recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss). (7) Severance costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income (Loss).
These costs are recorded in General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income. (6) Represents costs incurred for hiring qualified individuals. These costs are recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income.
The increase was partially offset by (i) 2024 negative same-restaurant sales growth of 0.5% and (ii) the 53rd week of sales in 2023 . 43 Table of Contents Franchise Revenues Franchise revenues are comprised of sales-based royalty fees, system fund contributions and the amortization of upfront initial franchise fees, which are recognized as revenue on a straight-line basis over the term of the franchise agreement.
The increase was partially offset by increased promotional usage. Franchise Revenues Franchise revenues are comprised of sales-based royalty fees, system fund contributions and the amortization of upfront initial franchise fees, which are recognized as revenue on a straight-line basis over the term of the franchise agreement.
Selected Operating Data FISCAL YEAR 2024 2023 2022 Number of weeks in fiscal year 52 53 52 System-wide restaurants 572 524 474 Company-owned 489 425 366 Franchise-owned 83 99 108 System-wide sales (in thousands) 1,184,469 1,103,089 914,816 Same-restaurant sales growth (1) (0.5) % 7.6 % 14.5 % Same-restaurant traffic growth (1) (4.0) % 0.2 % 7.7 % AUV (in thousands) $ 2,204 $ 2,250 $ 2,032 Income from operations (in thousands) $ 38,907 $ 41,267 $ 16,913 Income from operations margin 3.9 % 4.7 % 2.4 % Restaurant level operating profit (in thousands) (2) $ 201,761 $ 175,658 $ 128,936 Restaurant level operating profit margin (2) 20.1 % 20.0 % 17.9 % Net income (in thousands) $ 18,925 $ 25,385 $ 6,907 Net income margin 1.9 % 2.8 % 0.9 % Adjusted EBITDA (in thousands) (3) $ 113,836 $ 99,483 $ 69,278 Adjusted EBITDA margin (3) 11.2 % 11.2 % 9.5 % ________________ (1) Comparing th e 52-week period ended December 29, 2024 with the 52-week period ended December 31, 2023 in order to compare like-for-like periods.
We also plan to close three company-owned restaurants, resulting in a total of 59 to 63 net new system-wide restaurants in 2026. 40 Table of Contents Selected Operating Data FISCAL YEAR 2025 2024 2023 Number of weeks in fiscal year 52 52 53 System-wide restaurants 633 572 524 Company-owned 560 489 425 Franchise-owned 73 83 99 System-wide sales (in thousands) 1,375,045 1,184,469 1,103,089 Same-restaurant sales growth (1) 3.6 % (0.5) % 7.6 % Same-restaurant traffic growth (1) 0.5 % (4.0) % 0.2 % AUV (in thousands) $ 2,294 $ 2,204 $ 2,250 Income from operations (in thousands) $ 27,511 $ 38,907 $ 41,267 Income from operations margin 2.3 % 3.9 % 4.7 % Restaurant level operating profit (in thousands) (2) $ 224,125 $ 201,761 $ 175,658 Restaurant level operating profit margin (2) 18.5 % 20.1 % 20.0 % Net income (in thousands) $ 19,432 $ 18,925 $ 25,385 Net income margin 1.6 % 1.9 % 2.8 % Adjusted EBITDA (in thousands) (3) $ 120,918 $ 113,836 $ 99,483 Adjusted EBITDA margin (3) 9.9 % 11.2 % 11.2 % ________________ (1) Comparing th e 52-week periods ended December 28, 2025, December 29, 2024 and December 31, 2023 in order to compare like-for-like periods.
The following table summarizes our results of operations and the percentages of items in our Consolidated Statements of Operations and Comprehensive Income (Loss) in relation to Total revenues or, where indicated, Restaurant sales for 2024 and 2023: FISCAL YEAR (in thousands) 2024 2023 Revenues Restaurant sales $ 1,004,355 98.9 % $ 877,092 98.4 % Franchise revenues 11,555 1.1 % 14,459 1.6 % Total revenues 1,015,910 100.0 % 891,551 100.0 % Operating costs and expenses Restaurant operating expenses (1) (exclusive of depreciation and amortization shown below): Food and beverage costs 223,097 22.2 % 197,374 22.5 % Labor and other related expenses 335,038 33.4 % 294,010 33.5 % Other restaurant operating expenses 151,968 15.1 % 134,477 15.3 % Occupancy expenses 82,694 8.2 % 68,400 7.8 % Pre-opening expenses 10,109 1.0 % 7,173 0.8 % General and administrative expenses 113,270 11.1 % 103,121 11.6 % Depreciation and amortization 57,715 5.7 % 41,223 4.6 % Impairments and loss on disposal of assets 525 0.1 % 1,359 0.2 % Transaction expenses, net 2,587 0.3 % 3,147 0.4 % Total operating costs and expenses 977,003 96.2 % 850,284 95.4 % Income from operations (1) 38,907 3.9 % 41,267 4.7 % Interest expense (12,640) (1.2) % (8,063) (0.9) % Other income, net 1,759 0.2 % 2,871 0.3 % Income before income taxes 28,026 2.8 % 36,075 4.0 % Income tax expense (9,101) (0.9) % (10,690) (1.2) % Net income $ 18,925 1.9 % $ 25,385 2.8 % ____________ (1) Percentages are calculated as a percentage of restaurant sales.
The following table summarizes our results of operations and the percentages of items in our Consolidated Statements of Operations and Comprehensive Income in relation to Total revenues or, where indicated, Restaurant sales for 2025 and 2024: FISCAL YEAR (in thousands) 2025 2024 Revenues Restaurant sales $ 1,212,173 99.2 % $ 1,004,355 98.9 % Franchise revenues 10,328 0.8 % 11,555 1.1 % Total revenues 1,222,501 100.0 % 1,015,910 100.0 % Operating costs and expenses Restaurant operating expenses (1) (exclusive of depreciation and amortization shown below): Food and beverage costs 280,098 23.1 % 223,097 22.2 % Labor and other related expenses 405,544 33.5 % 335,038 33.4 % Other restaurant operating expenses 188,685 15.6 % 151,968 15.1 % Occupancy expenses 100,788 8.3 % 82,694 8.2 % Pre-opening expenses 12,933 1.1 % 10,109 1.0 % General and administrative expenses 128,950 10.5 % 113,270 11.1 % Depreciation and amortization 75,011 6.1 % 57,715 5.7 % Impairments and loss on disposal of assets 448 — % 525 0.1 % Transaction expenses, net 2,533 0.2 % 2,587 0.3 % Total operating costs and expenses 1,194,990 97.7 % 977,003 96.2 % Income from operations (1) 27,511 2.3 % 38,907 3.9 % Interest expense (16,699) (1.4) % (12,640) (1.2) % Other income, net 1,321 0.1 % 1,759 0.2 % Income before income taxes 12,133 1.0 % 28,026 2.8 % Income tax benefit (expense) 7,299 0.6 % (9,101) (0.9) % Net income $ 19,432 1.6 % $ 18,925 1.9 % ____________ (1) As a percentage of restaurant sales.
Summary of Cash Flows The following table presents a summary of our cash provided by (used in) operating, investing and financing activities for 2024 and 2023: FISCAL YEAR (in thousands) 2024 2023 Cash provided by operating activities $ 115,673 $ 95,338 Cash used in investing activities (206,653) (123,370) Cash provided by financing activities 74,331 28,070 Net (decrease) increase in cash and cash equivalents and restricted cash $ (16,649) $ 38 Cash provided by operations is our typical source of liquidity used (i) to fund capital expenditures for new restaurants, (ii) to maintain and remodel existing restaurants and (iii) for debt service.
We intend to fund the capital expenditures primarily with cash generated from our operating activities as well as with borrowings pursuant to our Credit Agreement. 49 Table of Contents Summary of Cash Flows The following table presents a summary of our cash provided by (used in) operating, investing and financing activities for 2025 and 2024: FISCAL YEAR (in thousands) 2025 2024 Cash provided by operating activities $ 125,912 $ 115,673 Cash used in investing activities (213,764) (206,653) Cash provided by financing activities 75,786 74,331 Net decrease in cash and cash equivalents $ (12,066) $ (16,649) Cash provided by operations is our typical source of liquidity used (i) to fund capital expenditures for new restaurants, (ii) to maintain and remodel existing restaurants and (iii) for debt service.
(2) Represents costs incurred in connection with the acquisition of franchise-owned restaurants, expenses related to debt, secondary offering costs, costs related to restaurant closures, gains or losses associated with lease or contract terminations and revaluations of contingent consideration liability. (3) Represents costs related to process improvements and strategic initiatives.
(2) Represents costs incurred in connection with the acquisition of franchise-owned restaurants, secondary offering costs, costs related to restaurant closures, expenses related to debt and revaluations of contingent consideration liability. (3) Represents costs related to process improvements and strategic initiatives. These costs are recorded within General and administrative expenses on the Consolidated Statements of Operations and Comprehensive Income.
FISCAL YEAR (in thousands) 2024 2023 Change Interest expense $ (12,640) $ (8,063) $ (4,577) 56.8 % The increase in interest expense during 2024 as compared to 2023 was primarily due (i) an increase borrowings associated with franchise acquisitions and (ii) higher interest rates.
FISCAL YEAR (in thousands) 2025 2024 Change Interest expense $ (16,699) $ (12,640) $ (4,059) 32.1 % The increase in interest expense during 2025 as compared to 2024 was primarily due an increase in borrowings associated with franchise acquisitions.
Management reviews the number of new restaurants to assess new restaurant growth and company-owned restaurant sales.
Management reviews the number of new restaurants to assess new restaurant growth and company-owned restaurant sales. Franchise-owned New Restaurant Openings (“Franchise-owned NROs”): the number of new franchise-owned First Watch restaurants commencing operations during the period.
Cash used in investing activities increas ed to $206.7 million during 2024 from $123.4 million du ring 2023 primarily as a result of the increase in capital expenditures to support our restaurant growth and the acquisitions of restaurants from our franchisees.
Cash used in investing activities increas ed during 2025 from 2024 primarily as a result of the increase in capital expenditures to support our restaurant growth, partially offset by the decrease in amounts paid to acquire restaurants from our franchisees.
We had availability of $123.3 million under our revolving credit facility of $125.0 million, of which $1.7 million is reserved under letters of credit, and availability of $27.5 million under our delayed draw term loan pursuant to our credit agreement, as amended (“Credit Agreement”).
We had availability of $66.9 million under our revolving credit facility of $125.0 million, of which $2.1 million is reserved under letters of credit pursuant to our credit agreement dated as of October 6, 2021 as amended (“Credit Agreement”).
Such indicators could include negative operating performance of our restaurants, economic and restaurant industry trends, legal factors, significant competition or changes in our business strategy.
Such indicators could include negative operating performance of our restaurants, economic and restaurant industry trends, legal factors, significant competition or changes in our business strategy. Adverse changes in these factors could have a significant impact on the recoverability of our goodwill and indefinite-lived intangible assets and could have a material impact on our consolidated financial statements.
System-wide restaurants : the total number of restaurants, including all company-owned and franchise-owned restaurants. System-wide sales : consists of restaurant sales from our company-owned restaurants and franchise-owned restaurants. We do not recognize the restaurant sales from our franchise-owned restaurants as revenue.
We do not recognize the restaurant sales from our franchise-owned restaurants as revenue.
Depreciation and Amortization Depreciation and amortization consists of the depreciation of fixed assets, including leasehold improvements, fixtures and equipment and the amortization of definite-lived intangible assets, which are primarily comprised of franchise rights.
The increase in 2025 was partially offset in part by a $2.4 million decrease in recruiting and training expenses. Depreciation and Amortization Depreciation and amortization consists of the depreciation of fixed assets, including leasehold improvements, fixtures and equipment and the amortization of definite-lived intangible assets, which are primarily comprised of franchise rights.
Net Income and Net Income Margin FISCAL YEAR (in thousands) 2024 2023 Change Net income $ 18,925 $ 25,385 $ (6,460) (25.4) % Net income margin 1.9 % 2.8 % (0.9)% The decrease in net income and net income margin during 2024 as compared to 2023 was primarily due to (i) the decrease in income from operations including deleveraging of occupancy expenses, (ii) increase in depreciation and amortization attributed primarily to locations opened and acquired in 2024 and (iii) the increase in interest expense associated with increased borrowings to fund acquisitions.
Net Income FISCAL YEAR (in thousands) 2025 2024 Change Net income $ 19,432 $ 18,925 $ 507 2.7 % Net income margin 1.6 % 2.8 % (1.2)% The decrease in net income margin during 2025 as compared to 2024 was primarily due to (i) the decrease in income from operations as expenses inflated rapidly early in the year, (ii) increased depreciation and amortization associated with new company-owned restaurants opened and acquired in 2025 and 2024 and (iii) interest expense from the borrowings to fund acquisitions, partially offset by the impact of the income tax benefit recognized in 2025.
Such indicators may include, among others: negative operating performance of our restaurants, economic and restaurant industry trends, legal factors, significant competition or changes in our business strategy.
Such indicators may include, among others: negative operating performance of our restaurants, economic and restaurant industry trends, legal factors, significant competition or changes in our business strategy. Adverse changes in these factors could have a significant impact on the recoverability of these assets and the resulting impairment charge could be material to our consolidated financial statements.
FISCAL YEAR (in thousands) 2024 2023 Change General and administrative expenses $ 113,270 $ 103,121 $ 10,149 9.8 % The increase in general and administrative expenses during 2024 as compared to 2023 was mainly due to (i) $5.2 million increase in compensation and other related expenses such as wage increases, stock compensation and additional employee headcount to support growth, (ii) $2.7 million increase in licenses and fees related to information technology, (iii) $1.8 million related to consulting and professional services partially offset by $1.1 million related to a decrease in brand research costs and (iv) approximately $1.6 million related to travel and other miscellaneous expenses.
FISCAL YEAR (in thousands) 2025 2024 Change General and administrative expenses $ 128,950 $ 113,270 $ 15,680 13.8 % The increase in general and administrative expenses during 2025 as compared to 2024 was mainly due to (i) an $8.0 million increase in marketing expenses, (ii) a $6.7 million increase in compensation and other related expenses from wage increases and additional employee headcount to support growth, and (iii) a $2.1 million increase in licenses and fees related to information technology due to increase in restaurants.
The timing and nature of these commitments are expected to have an impact on our liquidity and capital requirements in future periods.
Contractual Obligations Material contractual obligations arising in the normal course of business primarily consist of operating and finance lease obligations, long-term debt and purchase obligations. The timing and nature of these commitments are expected to have an impact on our liquidity and capital requirements in future periods.
FISCAL YEAR (in thousands) 2024 2023 Change Labor and other related expenses $ 335,038 $ 294,010 $ 41,028 14.0 % As a percentage of restaurant sales 33.4 % 33.5 % (0.1)% Labor and other related expenses as a percentage of restaurant sales decreased during 2024 as compared to 2023 primarily as a result of (i) menu price increases and (ii) improved hourly labor efficie ncy.
FISCAL YEAR (in thousands) 2025 2024 Change Labor and other related expenses $ 405,544 $ 335,038 $ 70,506 21.0 % As a percentage of restaurant sales 33.5 % 33.4 % 0.1% Labor and other related expenses as a percentage of restaurant sales increased during 2025 as compared to 2024 primarily as a result of (i) wage increases and (ii) higher health insurance costs.
All references to 2024 and 2022 reflect the results of the 52-week fiscal year ended December 29, 2024 and December 25, 2022. All references to 2023 reflect the results of the 53-week fiscal year ended December 31, 2023. We report financial and operating information in one segment.
All references to 2023 reflect the results of the 53-week fiscal year ended December 31, 2023 unless otherwise stated. We report financial and operating information in one segment. This section of this Annual Report on the Form 10-K generally discusses Fiscal 2025 and Fiscal 2024 and year-over-year comparisons between Fiscal 2025 and Fiscal 2024.
This was partially offset by the increase in (i) operating costs and expenses driven by our restaurant growth and (ii) deleverage of occupancy expenses.
This was partially offset by (i) the increase in inflation across commodities and (ii) increases in operating expenses due to restaurant growth.
The decrease was partially offset by commodity inflation of 3.2% . Food and bevera ge costs increased during 2024 as compared to 2023 primarily as a result of (i) the 14.5% increase in restaurant sales, (ii) opening and acquiring restaurants in 2024, (iii) recognizing a full year of costs for restaurants opened and acquired in 2023 and (iv) commodity inflation.
Food and beverage costs increased during 2025 as compared to 2024 primarily as a result of (i) the 20.7% increase in restaurant sales, (ii) opening and acquiring restaurants in 2025, (iii) recognizing a full year of costs for restaurants opened and acquired in 2024, (iv) commodity inflation experienced in eggs, coffee, bacon and avocados and (v) increased portion size in certain menu items.
Food and Beverage Costs The components of food and beverage costs at company-owned restaurants are variable by nature, change with sales volume, are impacted by product mix and are subject to increases or decreases in commodity costs.
Food and Beverage Costs Food and beverage costs at company-owned restaurants vary with sales volume and are subject to increases and declines in commodity costs.
The Company’s 52- or 53-week fiscal years end on the last Sunday of each calendar year. Its fiscal quarters are comprised of 13 weeks each and end on the 13th Sunday of each quarter, save for 53-week years during which the fourth quarter ends on the 14th Sunday of the fourth quarter.
Our fiscal quarters are comprised of 13 weeks each and end on the 13th Sunday of each quarter, except for 53-week years, during which the fourth quarter ends on the 14th Sunday of the fourth quarter. All references to 2025 and 2024 reflect the results of the 52-week fiscal years ended December 28, 2025 and December 29, 2024, respectively.
FISCAL YEAR (in thousands) 2024 2023 Change Occupancy expenses $ 82,694 $ 68,400 $ 14,294 20.9 % As a percentage of restaurant sales 8.2 % 7.8 % 0.4% The increase in occupancy expenses as a percentage of restaurant sales during 2024 as compared to 2023 was primarily due to higher rent expense and the deleverage associated with negative same-restaurant sales grow th.
FISCAL YEAR (in thousands) 2025 2024 Change Occupancy expenses $ 100,788 $ 82,694 $ 18,094 21.9 % As a percentage of restaurant sales 8.3 % 8.2 % 0.1% The increase in occupancy expenses as a percentage of restaurant sales during 2025 as compared to 2024 was primarily due to higher rent expense associated with new restaurants mostly offset by leveraging increased restaurant sales.
FISCAL YEAR 2024 Company-owned Franchise-owned Total Beginning of period 425 99 524 New restaurants 43 7 50 Acquisitions of franchise-owned restaurants 22 (22) — Closures (1) (1) (2) End of period 489 83 572 We expect to open betwe en 55 to 58 company-owned restaurants and 7 to 9 franchise-owned restaurants during 2025.
FISCAL YEAR 2025 Company-owned Franchise-owned Total Beginning of period 489 83 572 New restaurants 55 9 64 Acquisitions of franchise-owned restaurants 19 (19) — Closures (3) — (3) End of period 560 73 633 We expect to open between 53 to 55 company-owned restaurants and 9 to 11 franchise-owned restaurants during 2026.
Cash provided by operations increased in 2024 as compared to 2023 primarily due t o the addition of new and acquired restaurants.
Cash provided by operations increased in 2025 as compared to 2024 primarily due to (i) the addition of new and acquired restaurants, (ii) the timing of operational payments and (iii) the impact of non-cash charges, offset by the decrease to income from operations.
See Non-GAAP Financial Measure Reconciliations below for a reconciliation to Net income margin, the most directly comparable GAAP measure. Restaurant Level Operating Profit : represents restaurant sales, less restaurant operating expenses, which include food and beverage costs, labor and other related expenses, other restaurant operating expenses, pre-opening expenses and occupancy expenses.
Restaurant Level Operating Profit : represents restaurant sales, less restaurant operating expenses, which include food and beverage costs, labor and other related expenses, other restaurant operating expenses, pre-opening expenses and occupancy expenses.
Financial highlights for the 52-weeks ended December 29, 2024 as compared, unless otherwise indicated below, to the 53-weeks ended December 31, 2023, reflected the continued momentum of our strong operating performance and include the following: • Total revenues increase d 13.9% to $1.0 billion from $891.6 million in 2023 • System-wide sales increased to $1.2 billion from $1.1 billion in 2023 • Same-restaurant sales growth of negative 0.5%* • Same-restaurant traffic growth of negative 4.0%* • Income from operations decreased to $38.9 million from $41.3 million in 2023 • Income from operations margin decreased to 3.9% from 4.7% in 2023 • Restaurant level operating profit** increased to $201.8 million from $175.7 million in 2023 • Restaurant level operating profit margin** increased to 20.1% f rom 20.0% in 2023 • Net income decreased t o $18.9 million from $25.4 million in 2023 • Adju sted EBITDA** increased to $113.8 million from $99.5 million in 2023 • O pened 50 system-wide restaurants (43 company-owned and 7 franchise-owned) across 19 states resulting in a total of 572 system-wide restaurants (489 company-owned and 83 franchise-owned) across 29 state s ___________________ *Comparison to the 52-week periods ended December 29, 2024 and December 31, 2023 in order to compare like-for-like periods.
Financial highlights for 2025 as compared to 2024 include the following: • Total revenues increased 20.3% to $1.2 billion from $1.0 billion in 2024 • System-wide sales increased to $1.4 billion from $1.2 billion in 2024 • Same-restaurant sales growth of 3.6% • Same-restaurant traffic growth of 0.5% • Income from operations decreased to $27.5 million from $38.9 million in 2024 • Income from operations margin decreased to 2.3% from 3.9% in 2024 • Restaurant level operating profit* increased to $224.1 million from $201.8 million in 2024 • Restaurant level operating profit margin* decreased to 18.5% from 20.1% in 2024 • Net income increased t o $19.4 million f rom $18.9 million in 2024 • Adju sted EBITDA* increased to $120.9 million f rom $113.8 million in 2024 • Opened 64 system-wide restaurants (55 company-owned and 9 franchise-owned) across 23 states, resulting in a total of 633 system-wide restaurants (560 company-owned and 73 franchise-owned) across 32 states ___________________ * See Non-GAAP Financial Measure Reconciliations section below.
See Note 17, Stock-Based Compensation , in the accompanying notes to the consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K for additional information.
Purchase obligations also include firm minimum commitments in excess of 12 months for certain contracts. Refer to Note 18, Commitments and Contingencies, in the accompanying consolidated financial statements included in Item 8 of Part II of this Annual Report on Form 10-K for additional information.
If the carrying amount of the asset group exceeds its estimated undiscounted future cash flows, an impairment charge is recognized. Definite-lived intangible assets consist of franchise rights which arose from the purchase price allocation in connection with the Advent Acquisition and also include reacquired rights from the Company ’ s acquisitions of franchised restaurants.
If the carrying amount of the asset group exceeds its estimated undiscounted future cash flows, an impairment charge is recognized. Definite-lived intangible assets consist of rights valued in business combinations.