FWRG
FWRG
First Watch Restaurant Group, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $316.35M ▲ | $-199M ▼ | $16.58M ▲ | 5.24% ▲ | $0.25 ▲ | $41.48M ▲ |
| Q3-2025 | $316.02M ▲ | $57.82M ▲ | $2.99M ▲ | 0.95% ▲ | $0.05 ▲ | $29.9M ▲ |
| Q2-2025 | $307.89M ▲ | $52.37M ▼ | $2.11M ▲ | 0.68% ▲ | $0.03 ▲ | $25.71M ▲ |
| Q1-2025 | $282.24M ▲ | $214.48M ▲ | $-2.25M ▼ | -0.8% ▼ | $-0.01 ▼ | $11.69M ▼ |
| Q4-2024 | $263.29M | $47.45M | $699K | 0.27% | $0.01 | $19.71M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $21.25M ▲ | $1.74B ▲ | $1.12B ▲ | $626.28M ▲ |
| Q3-2025 | $20.71M ▲ | $1.72B ▲ | $1.11B ▲ | $607.31M ▲ |
| Q2-2025 | $19.18M ▲ | $1.68B ▲ | $1.07B ▲ | $601.31M ▲ |
| Q1-2025 | $18.61M ▼ | $1.54B ▲ | $947.85M ▲ | $596.29M ▲ |
| Q4-2024 | $33.31M | $1.51B | $918.97M | $595.39M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $15.16M ▲ | $18.46M ▼ | $-37.99M ▲ | $20.07M ▲ | $532K ▼ | $-17.56M ▼ |
| Q3-2025 | $2.99M ▲ | $47.88M ▲ | $-42.92M ▲ | $-3.42M ▼ | $1.54M ▲ | $5.01M ▲ |
| Q2-2025 | $2.11M ▲ | $39.43M ▲ | $-96.24M ▼ | $57.38M ▲ | $570K ▲ | $-2.02M ▲ |
| Q1-2025 | $-829K ▼ | $20.14M ▼ | $-36.6M ▲ | $1.76M ▲ | $-14.71M ▲ | $-16.42M ▲ |
| Q4-2024 | $699K | $22.92M | $-40.73M | $-7K | $-17.82M | $-17.75M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Franchise | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Franchisor Owned Outlet | $280.00M ▲ | $300.00M ▲ | $310.00M ▲ | $310.00M ▲ |
Initial Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
InRestaurant Dining Sales | $0 ▲ | $250.00M ▲ | $250.00M ▲ | $480.00M ▲ |
Royalty And System Fund Contributions | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
TakeOut Sales | $0 ▲ | $20.00M ▲ | $20.00M ▲ | $40.00M ▲ |
ThirdParty Delivery Sales | $0 ▲ | $30.00M ▲ | $40.00M ▲ | $70.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at First Watch Restaurant Group, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a differentiated daytime-only concept with strong brand recognition, appealing and frequently refreshed menu offerings, and a service‑oriented culture. Restaurant‑level economics appear solid, reflected in strong gross margins and healthy operating cash generation. The company is also leaning into technology and data to support marketing, guest engagement, and operational efficiency, which can compound its advantages as it scales. A sizable asset and equity base provides fundamental support for continued expansion.
The main risks center on thin overall profitability, high operating costs, and a balance sheet characterized by meaningful leverage and constrained liquidity. Negative free cash flow, driven by heavy capital spending and acquisitions, means the business is currently dependent on outside capital or existing reserves to fund growth. The restaurant industry’s cyclical and competitive nature, combined with rising labor and commodity costs, adds further pressure. The heavy use of intangibles and goodwill also introduces potential impairment risk if acquired or developed assets underperform.
Overall, First Watch looks like an established growth concept moving through an investment‑intensive phase. Its niche positioning, brand equity, and innovation efforts provide a solid strategic foundation, but financial metrics show limited room for error, especially if sales growth slows or costs rise. The longer‑term trajectory will likely depend on the company’s ability to convert its expansion, digital initiatives, and menu innovation into stronger margins and positive, self‑funded free cash flow, while keeping leverage and liquidity risk under control.
About First Watch Restaurant Group, Inc.
https://www.firstwatch.comFirst Watch Restaurant Group, Inc. operates and franchises restaurants under the First Watch trade name. As of March 23, 2022, it operated 341 company-owned restaurants and 94 franchised restaurants in 28 states in the United States. The company was formerly known as AI Fresh Super Holdco, Inc. and changed its name to First Watch Restaurant Group, Inc. in December 2019.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $316.35M ▲ | $-199M ▼ | $16.58M ▲ | 5.24% ▲ | $0.25 ▲ | $41.48M ▲ |
| Q3-2025 | $316.02M ▲ | $57.82M ▲ | $2.99M ▲ | 0.95% ▲ | $0.05 ▲ | $29.9M ▲ |
| Q2-2025 | $307.89M ▲ | $52.37M ▼ | $2.11M ▲ | 0.68% ▲ | $0.03 ▲ | $25.71M ▲ |
| Q1-2025 | $282.24M ▲ | $214.48M ▲ | $-2.25M ▼ | -0.8% ▼ | $-0.01 ▼ | $11.69M ▼ |
| Q4-2024 | $263.29M | $47.45M | $699K | 0.27% | $0.01 | $19.71M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $21.25M ▲ | $1.74B ▲ | $1.12B ▲ | $626.28M ▲ |
| Q3-2025 | $20.71M ▲ | $1.72B ▲ | $1.11B ▲ | $607.31M ▲ |
| Q2-2025 | $19.18M ▲ | $1.68B ▲ | $1.07B ▲ | $601.31M ▲ |
| Q1-2025 | $18.61M ▼ | $1.54B ▲ | $947.85M ▲ | $596.29M ▲ |
| Q4-2024 | $33.31M | $1.51B | $918.97M | $595.39M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $15.16M ▲ | $18.46M ▼ | $-37.99M ▲ | $20.07M ▲ | $532K ▼ | $-17.56M ▼ |
| Q3-2025 | $2.99M ▲ | $47.88M ▲ | $-42.92M ▲ | $-3.42M ▼ | $1.54M ▲ | $5.01M ▲ |
| Q2-2025 | $2.11M ▲ | $39.43M ▲ | $-96.24M ▼ | $57.38M ▲ | $570K ▲ | $-2.02M ▲ |
| Q1-2025 | $-829K ▼ | $20.14M ▼ | $-36.6M ▲ | $1.76M ▲ | $-14.71M ▲ | $-16.42M ▲ |
| Q4-2024 | $699K | $22.92M | $-40.73M | $-7K | $-17.82M | $-17.75M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Franchise | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Franchisor Owned Outlet | $280.00M ▲ | $300.00M ▲ | $310.00M ▲ | $310.00M ▲ |
Initial Fees | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
InRestaurant Dining Sales | $0 ▲ | $250.00M ▲ | $250.00M ▲ | $480.00M ▲ |
Royalty And System Fund Contributions | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
TakeOut Sales | $0 ▲ | $20.00M ▲ | $20.00M ▲ | $40.00M ▲ |
ThirdParty Delivery Sales | $0 ▲ | $30.00M ▲ | $40.00M ▲ | $70.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at First Watch Restaurant Group, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a differentiated daytime-only concept with strong brand recognition, appealing and frequently refreshed menu offerings, and a service‑oriented culture. Restaurant‑level economics appear solid, reflected in strong gross margins and healthy operating cash generation. The company is also leaning into technology and data to support marketing, guest engagement, and operational efficiency, which can compound its advantages as it scales. A sizable asset and equity base provides fundamental support for continued expansion.
The main risks center on thin overall profitability, high operating costs, and a balance sheet characterized by meaningful leverage and constrained liquidity. Negative free cash flow, driven by heavy capital spending and acquisitions, means the business is currently dependent on outside capital or existing reserves to fund growth. The restaurant industry’s cyclical and competitive nature, combined with rising labor and commodity costs, adds further pressure. The heavy use of intangibles and goodwill also introduces potential impairment risk if acquired or developed assets underperform.
Overall, First Watch looks like an established growth concept moving through an investment‑intensive phase. Its niche positioning, brand equity, and innovation efforts provide a solid strategic foundation, but financial metrics show limited room for error, especially if sales growth slows or costs rise. The longer‑term trajectory will likely depend on the company’s ability to convert its expansion, digital initiatives, and menu innovation into stronger margins and positive, self‑funded free cash flow, while keeping leverage and liquidity risk under control.

CEO
Christopher A. Tomasso
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 105
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Price Target
Institutional Ownership
FMR LLC
Shares:5.4M
Value:$67.27M
ADVENT INTERNATIONAL CORP/MA
Shares:5.29M
Value:$65.91M
BLACKROCK, INC.
Shares:3.73M
Value:$46.46M
Summary
Showing Top 3 of 231

