EWCZ FINANCIAL STATEMENTS

European Wax Center Inc — balance sheet, income statement and cash flow trends

EWCZEuropean Wax Center Inc

🇺🇸 USA · NASDAQ · Consumer Defensive · Household & Personal Products

Value it Duel

Income Statement

Quarterly progression — trailing-twelve-month values

RevenueNet Income

Profit Funnel

Q1 2026 · TTM

Percentages are relative to revenue.

Key Figures

YoY change

Revenue206.3 M $-4.7%

Gross Profit147.1 M $-7.7%

Operating Income41.7 M $-11.8%

EBITDA61.7 M $-0.6%

Net Income7.9 M $-16.7%

Peer Comparison· Household & Personal Products

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
EWCZ	-4.7%	71.3%	29.9%	3.8%
IZFAS	12.9%	13.4%	-5.7%	-13.7%
RKT	0.3%	60.7%	35.0%	22.4%
SANFM	22.8%	19.6%	16.7%	2.0%
ULVR	-16.2%	46.9%	22.0%	11.9%
KRPLS	6.3%	40.5%	17.3%	-4.7%
Industry median	-3.6%	47.2%	17.3%	4.5%

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
EWCZ	-4.7%	71.3%	29.9%	3.8%
NUS	-14.2%	69.3%	9.0%	3.8%
WALD	-45.0%	47.2%	-114.5%	-143.8%
HELE	-6.4%	45.7%	-17.7%	-50.3%
SKIN	-8.2%	64.9%	14.9%	-2.0%
EPC	-5.3%	41.0%	5.3%	-3.7%
Industry median	-3.6%	47.2%	17.3%	4.5%

Balance Sheet

Quarterly period-end values

Total AssetsTotal LiabilitiesEquity

Capital Structure

Q1 2026

Equity82 M $12%
Current Liabilities39.4 M $6%
Long-term Liabilities577.4 M $83%

Key Figures

YoY change

Total Assets723.5 M $+1.4%

Total Liabilities616.8 M $+0.2%

Total Equity82 M $+16.5%

Cash & ST Investments71.7 M $+23.0%

Total Debt7.2 M $-98.1%

Net Debt-64.6 M $-120.0%

Peer Comparison· Household & Personal Products

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
EWCZ	3.00	8.7%	-1.05	11.3%
IZFAS	2.38	21.9%	-2.22	62.4%
RKT	0.85	108.8%	1.30	30.9%
SANFM	1.66	116.9%	1.90	37.0%
ULVR	0.79	190.6%	2.21	22.0%
KRPLS	1.84	24.4%	0.62	56.4%
Industry median	1.22	56.8%	1.30	41.0%

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
EWCZ	3.00	8.7%	-1.05	11.3%
NUS	2.03	35.0%	0.60	57.7%
WALD	1.53	38.7%	-1.21	62.6%
HELE	1.71	104.4%	-2.58	37.7%
SKIN	1.79	665.2%	3.69	11.7%
EPC	1.81	88.4%	8.73	41.0%
Industry median	1.22	56.8%	1.30	41.0%

Cash Flow Statement

Quarterly progression — trailing-twelve-month values

Operating Cash FlowCapital ExpendituresFree Cash Flow

Cash Flow Bridge

Q1 2026 · TTM

Key Figures

YoY change

Operating Cash Flow40.9 M $-30.1%

Capital Expenditures4 M $+244.1%

Free Cash Flow36.9 M $-35.6%

Dividends Paid0 $-100.0%

Peer Comparison· Household & Personal Products

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
EWCZ	19.8%	17.9%	1.9%	517.4%
IZFAS	-22.7%	-29.4%	6.7%	165.9%
RKT	16.2%	10.1%	3.2%	72.2%
SANFM	17.3%	-6.5%	23.8%	879.4%
ULVR	15.4%	12.7%	2.8%	130.0%
KRPLS	10.6%	8.5%	2.2%	-227.3%
Industry median	12.3%	8.9%	2.9%	130.0%

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
EWCZ	19.8%	17.9%	1.9%	517.4%
NUS	5.3%	2.9%	2.4%	139.3%
WALD	-8.7%	-10.7%	1.9%	6.1%
HELE	9.6%	7.4%	3.7%	-19.0%
SKIN	9.8%	9.2%	1.3%	-480.4%
EPC	5.6%	2.3%	3.3%	-150.8%
Industry median	12.3%	8.9%	2.9%	130.0%

Amounts are in the company’s reporting currency. Peer comparison tables use ratio-based metrics so currency differences do not distort the picture.

Go deeper on EWCZ

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of May 15, 26. This content is for informational purposes only and is not investment advice.