First Watch Restaurant Group Balance Sheet (2020-2025) | FWRG

1Y3Y5Y7Y10YAll
Download Data
Balance Sheet Dec2020 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 38.85M51.85M51.86M46.52M53.57M49.37M49.67M54.42M66.77M39.92M49.63M43.24M45.10M51.13M33.31M18.61M19.18M20.71M
Short-term Investments 0.25M0.25M0.25M0.25M0.25M0.25M0.25M0.25M0.72M0.83M0.46M0.69M0.97M0.02M
Cash & Current Investments 39.10M52.10M52.12M46.77M53.82M49.62M49.92M54.67M67.49M40.76M50.09M43.93M46.07M51.13M33.33M18.61M19.18M20.71M
Receivables - Net 3.92M2.90M4.45M3.03M3.87M3.43M6.16M3.83M4.47M4.99M5.53M4.13M4.03M4.93M7.24M5.96M5.48M5.51M
Receivables 3.92M2.90M4.45M3.03M3.87M3.43M6.16M3.83M4.47M4.99M5.53M4.13M4.03M4.93M7.24M5.96M5.48M5.51M
Inventory 2.92M3.47M4.02M3.73M3.97M4.12M5.03M4.41M4.89M4.79M5.38M5.20M5.67M5.33M6.12M6.20M6.77M6.49M
Prepaid Assets 2.49M3.30M5.68M6.32M5.54M4.33M5.80M6.67M5.89M4.70M7.49M8.91M8.49M7.44M7.01M10.68M8.40M6.71M
Current Assets 49.04M66.72M67.70M61.25M70.03M65.22M67.29M70.16M85.04M58.56M71.19M63.44M67.40M73.01M55.88M44.25M42.95M43.72M
Non-Current Assets
Construction in Progress 8.64M10.48M17.47M
Property, Plant & Equipment (Net) 160.74M163.40M164.69M167.58M177.03M186.58M195.12M199.89M212.18M237.53M263.08M276.97M313.88M333.05M361.39M383.34M434.18M464.59M
Long-Term Investments 0.26M
Goodwill 345.22M345.22M345.22M345.22M345.22M345.22M345.22M345.22M350.49M356.97M359.88M360.98M398.56M398.56M398.56M398.56M420.21M420.21M
Intangibles 143.66M143.24M143.00M142.86M142.89M142.99M143.15M143.03M144.08M150.28M151.19M151.06M171.03M169.33M167.60M165.97M179.13M177.24M
Goodwill & Intangibles 488.88M488.46M488.22M488.08M488.11M488.21M488.37M488.24M494.57M507.25M511.07M512.04M569.59M567.89M566.16M564.53M599.34M597.44M
Other Non-Current Assets 1.29M1.32M1.31M1.32M1.28M1.20M1.30M1.26M1.23M1.48M1.70M4.22M3.47M3.37M3.25M3.46M4.06M4.66M
Non-Current Assets 958.47M972.11M979.22M988.09M1,010.22M1,025.25M1,037.16M1,044.89M1,077.58M1,147.28M1,195.86M1,215.82M1,369.26M1,411.95M1,458.48M1,499.89M1,633.05M1,676.51M
Assets 1,007.51M1,038.84M1,046.92M1,049.34M1,080.25M1,090.48M1,104.45M1,115.05M1,162.62M1,205.85M1,267.05M1,279.26M1,436.65M1,484.96M1,514.36M1,544.14M1,675.99M1,720.23M
Liabilities
Current Liabilities
Accounts Payables 4.22M6.98M11.06M7.96M6.99M7.50M7.59M5.22M5.51M5.55M6.32M5.68M7.18M6.87M6.96M7.69M7.51M7.23M
Notes Payables 2.40M1.31M0.52M1.38M0.86M0.34M
Payables 4.22M6.98M13.46M9.27M7.51M7.50M8.97M6.08M5.86M5.55M6.32M5.68M7.18M6.87M6.96M7.69M7.51M7.23M
Accumulated Expenses 13.48M17.28M21.20M17.54M21.35M23.68M22.73M24.87M32.32M33.84M35.63M32.46M39.03M43.79M39.61M40.59M47.74M49.83M
Short term Debt 3.59M3.63M0.39M0.10M0.26M0.33M0.60M
Current Leases 40.11M39.63M38.19M37.69M37.59M38.04M38.94M40.47M39.73M42.86M40.28M41.32M45.76M47.56M55.70M56.51M67.61M72.78M
Current Deferred Revenue 4.27M2.25M4.65M3.00M3.07M2.39M5.19M3.23M3.47M2.65M5.50M3.34M3.25M2.37M5.62M3.41M3.51M2.64M
Total Current Liabilities 76.53M85.02M96.52M83.25M92.88M92.54M99.98M91.66M109.16M110.05M115.07M106.48M118.83M134.01M138.47M141.85M158.33M176.77M
Non-Current Liabilities
Non-Current Debt 286.40M287.66M99.75M98.45M97.18M95.91M94.67M93.41M92.17M90.95M119.77M122.70M192.07M189.65M189.04M191.52M250.01M250.99M
Non-Current Deferred Tax Liability 139.42M12.84M144.83M14.54M15.65M16.84M158.25M21.39M23.04M24.00M183.43M27.90M32.22M32.22M32.22M30.80M31.50M33.79M
Operating Leases 350.21M364.27M370.70M377.98M393.05M400.74M406.48M412.51M428.82M464.49M482.65M486.64M550.80M582.24M614.05M639.87M704.37M731.16M
Other Non-Current Liabilities 2.27M3.31M3.23M3.28M3.63M3.74M3.38M3.30M3.65M3.26M2.95M3.01M2.90M3.17M3.15M3.57M4.23M5.01M
Total Non-Current Liabilities 684.38M711.37M539.26M534.70M559.49M566.47M577.93M577.19M613.13M645.50M702.81M701.80M847.97M892.66M915.81M944.28M1,070.45M1,107.91M
Total Liabilities 686.65M714.68M542.49M537.97M563.13M570.21M581.31M580.50M616.78M648.75M705.76M704.82M850.87M895.83M918.97M947.85M1,074.68M1,112.92M
Shareholder's Equity
Total Debt 289.99M291.29M99.75M98.45M97.18M95.91M94.67M93.41M92.17M90.95M119.77M122.70M192.07M190.04M189.15M191.78M250.33M251.58M
Common Equity 320.87M324.16M504.43M511.36M517.12M520.27M523.13M534.56M545.84M557.09M561.28M574.44M585.78M589.13M595.39M596.29M601.31M607.31M
Shareholder's Equity 320.87M324.16M504.43M511.36M517.12M520.27M523.13M534.56M545.84M557.09M561.28M574.44M585.78M589.13M595.39M596.29M601.31M607.31M
Liabilities and Shareholders Equity 1,007.51M1,038.84M1,046.92M1,049.34M1,080.25M1,090.48M1,104.45M1,115.05M1,162.62M1,205.85M1,267.05M1,279.26M1,436.65M1,484.96M1,514.36M1,544.14M1,675.99M1,720.23M
Retained Earnings -102.93M-100.39M-105.04M-100.40M-97.69M-97.65M-98.13M-88.77M-80.81M-75.39M-72.75M-65.53M-56.63M-54.52M-53.82M-54.65M-52.55M-49.55M
Preferred Shares 0.00M0.00M
Treasury Shares 3.88M2.63M3.58M3.49M2.85M2.32M0.54M0.53M0.52M0.52M0.78M0.79M0.76M0.76M1.09M1.49M1.48M