European Wax Center, Inc.EWCZ

時価総額

$2億

PER

サロン型ワックス脱毛の米国最大手。Comfort Waxを含む独自ワックスと小売ブランド商品を展開。ジェネラル・アトランティックが主要出資。拠点数は1,067拠点（2025年1月時点）、米国中心に展開。

	2021年 12月25日	2022年 12月31日	2024年 1月6日	2025年 1月4日
Cash and cash equivalents	43	44	53	50
Restricted Cash	-	7	6	6
Accounts receivable, net	7	7	9	7
Inventory, net	19	23	21	19
Prepaid expenses and other current assets	6	6	6	5
Total current assets	75	86	95	88
Property and equipment, net	4	3	2	2
Operating lease right-of-use assets	-	5	4	3
Intangible assets, net	202	183	164	432
Goodwill	329	329	329	39
Deferred income taxes	-	106	138	140
Other non-current assets	4	4	3	2
Total assets	613	716	736	707
Accounts payable and accrued liabilities	23	19	18	17
Long-term debt, current portion	6	4	4	4
Tax Receivable Agreement Liability, Current	-	5	9	9
Deferred Revenue, Current	3	4	5	4
Operating Lease, Liability, Current	-	1	1	1
Total current liabilities	32	33	38	36
Long-term debt, net	173	371	372	373
Tax Receivable Agreement Liability Non Current	-	167	197	195
Deferred Revenue, Noncurrent	7	7	7	6
Operating Lease, Liability, Noncurrent	-	4	3	2
Deferred tax liability	-	-	-	1
Other long-term liabilities	2	4	2	2
Total liabilities	272	586	619	615
Common stock	-	-	-	-
Treasury stock	-	10	40	80
Additional paid-in capital	183	208	233	245
Accumulated deficit	-3	-118	-110	-100
Total stockholders' equity attributable to European Wax Center, Inc.	179	79	83	64
Noncontrolling interests	162	51	33	28
Total stockholders' equity	341	208	233	245
Total liabilities and stockholders' equity	613	716	736	707