Total debt of $815.2 million against equity of $643.8 million yields a debt-to-equity ratio of 1.27, and a current ratio of 0.25 with only $21.1 million of cash suggests a strained liquidity buffer.
First Watch Restaurant Group, Inc. (FWRG) balance sheet — 8-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 |
|---|
| Total Current Assets | 47.18M | 49.08M | 55.88M | 71.19M | 67.29M | 67.7M | 49.04M | 24.24M | 29.44M |
| Cash & Short-Term Investments | 21.07M | 21.25M | 33.31M | 49.63M | 49.67M | 51.86M | 38.85M | 11.12M | 16.28M |
| Cash Only | 21.07M | 21.25M | 33.31M | 49.63M | 49.67M | 51.86M | 38.85M | 11.12M | 16.28M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 7.16M | 6.86M | 7.24M | 5.53M | 6.16M | 4.45M | 3.92M | 5.74M | 1.91M |
| Days Sales Outstanding | 1.81 | 2.05 | 2.6 | 2.26 | 3.08 | 2.7 | 4.17 | 4.8 | 1.99 |
| Inventory | 7.3M | 7.17M | 6.12M | 5.38M | 5.03M | 4.02M | 2.92M | 2.71M | 2.14M |
| Days Inventory Outstanding | 2.97 | 2.46 | 10.01 | 2.8 | 3.11 | 3.08 | 3.4 | 2.84 | 2.8 |
| Other Current Assets | 3.37M | 5.86M | 2.2M | 3.15M | 624K | 1.68M | 872K | 1.56M | 4.29M |
| Total Non-Current Assets | 1.81B | 1.69B | 1.46B | 1.2B | 1.04B | 979.22M | 958.47M | 957.84M | 635.07M |
| Property, Plant & Equipment | 1.21B | 1.09B | 889.07M | 683.08M | 547.49M | 489.69M | 468.3M | 466.85M | 124.76M |
| Fixed Asset Turnover | 1.17x | 1.12x | 1.14x | 1.31x | 1.33x | 1.23x | 0.73x | 0.93x | 2.80x |
| Goodwill | 420.21M | 420.21M | 398.56M | 359.88M | 345.22M | 345.22M | 345.22M | 345.22M | 330.83M |
| Intangible Assets | 168.64M | 174.91M | 167.6M | 151.19M | 143.15M | 143M | 143.66M | 144.56M | 178.25M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 8.33M | 4.83M | 3.25M | 1.7M | 1.3M | 1.31M | 1.29M | 1.21M | 1.23M |
| Total Assets | 1.86B | 1.74B | 1.51B | 1.27B | 1.1B | 1.05B | 1.01B | 982.08M | 664.51M |
| Asset Turnover | 0.75x | 0.70x | 0.67x | 0.70x | 0.66x | 0.57x | 0.34x | 0.44x | 0.53x |
| Asset Growth % | 46.6% | 15.03% | 19.52% | 14.72% | 5.5% | 3.91% | 2.59% | 47.79% | - |
| Total Current Liabilities | 191.07M | 167.5M | 138.47M | 115.07M | 99.98M | 96.52M | 76.53M | 73.02M | 36.9M |
| Accounts Payable | 10.01M | 8.7M | 6.96M | 6.32M | 7.59M | 11.06M | 4.22M | 5.09M | 5.56M |
| Days Payables Outstanding | 3.91 | 2.99 | 11.39 | 3.29 | 4.69 | 8.46 | 4.93 | 5.32 | 7.29 |
| Short-Term Debt | 0 | 13.31M | 9.23M | 5.63M | 7.63M | 5.54M | 3.59M | 2.97M | 1.9M |
| Deferred Revenue (Current) | 19.04M | 6.78M | 5.62M | 5.5M | 5.19M | 4.65M | 4.27M | 7.12M | 0 |
| Other Current Liabilities | 36.75M | 29.23M | 23.87M | 23.3M | 19.43M | 22.55M | 12.15M | 13.05M | 10.88M |
| Current Ratio | 0.25x | 0.29x | 0.40x | 0.62x | 0.67x | 0.70x | 0.64x | 0.33x | 0.80x |
| Quick Ratio | 0.21x | 0.25x | 0.36x | 0.57x | 0.62x | 0.66x | 0.60x | 0.29x | 0.74x |
| Cash Conversion Cycle | 0.87 | 1.52 | 1.22 | 1.77 | 1.5 | -2.68 | 2.65 | 2.32 | -2.5 |
| Total Non-Current Liabilities | 1.02B | 948.25M | 780.5M | 590.69M | 481.33M | 445.96M | 610.11M | 579.27M | 252.93M |
| Long-Term Debt | 0 | 269.07M | 189.04M | 119.77M | 94.67M | 99.75M | 286.4M | 250.4M | 188.61M |
| Capital Lease Obligations | 2.76B | 651.25M | 555.58M | 441.29M | 366.11M | 330.5M | 307.8M | 295.63M | 4.54M |
| Deferred Tax Liabilities | 86.55M | 21.97M | 32.22M | 25.33M | 17.17M | 12.49M | 13.65M | 30.3M | 0 |
| Other Non-Current Liabilities | 267.73M | 5.95M | 3.66M | 4.3M | 3.38M | 3.23M | 2.27M | 2.93M | 59.79M |
| Total Liabilities | 1.21B | 1.12B | 918.97M | 705.76M | 581.31M | 542.49M | 686.65M | 652.28M | 289.84M |
| Total Debt | 815.21M | 1.01B | 809.55M | 606.97M | 507.35M | 473.97M | 637.9M | 576.44M | 195.04M |
| Net Debt | 794.15M | 987.42M | 776.24M | 557.33M | 457.68M | 422.11M | 599.06M | 565.32M | 178.76M |
| Debt / Equity | 1.27x | 1.61x | 1.36x | 1.08x | 0.97x | 0.94x | 1.99x | 1.75x | 0.52x |
| Debt / EBITDA | 5.68x | 9.27x | 8.38x | 7.36x | 9.92x | 8.68x | - | - | 6.64x |
| Net Debt / EBITDA | 5.53x | 9.08x | 8.03x | 6.76x | 8.95x | 7.73x | - | - | 6.09x |
| Interest Coverage | 2.13x | 1.73x | 3.22x | 5.47x | 3.41x | 1.02x | -2.05x | -1.88x | - |
| Total Equity | 643.84M | 626.28M | 595.39M | 561.28M | 523.13M | 504.43M | 320.87M | 329.8M | 374.67M |
| Equity Growth % | 21.93% | 5.19% | 6.08% | 7.29% | 3.71% | 57.21% | -2.71% | -11.98% | - |
| Book Value per Share | 10.29 | 9.97 | 9.55 | 9.17 | 8.70 | 10.46 | 5.48 | 5.64 | 8.32 |
| Total Shareholders' Equity | 643.84M | 626.28M | 595.39M | 561.28M | 523.13M | 504.43M | 320.87M | 329.8M | 374.42M |
| Common Stock | 617K | 611K | 607K | 599K | 592K | 590K | 450K | 450K | 38K |
| Retained Earnings | -29.95M | -34.39M | -53.82M | -72.75M | -98.13M | -105.04M | -102.93M | -53.25M | -7.69M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 696K | -1.09M | -441K | -667K | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250K |
Quick answers to the most common questions about buying FWRG stock.
As of 2025, First Watch Restaurant Group, Inc. (FWRG) had total assets of $1.74B including $49.1M in current assets.
First Watch Restaurant Group, Inc. (FWRG) carries total debt of $1.01B, offset by $21.2M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
First Watch Restaurant Group, Inc. (FWRG) has total shareholders' equity (book value) of $626.3M ($9.97 book value per share). Book value represents the net worth of the company belonging to common stock holders.
First Watch Restaurant Group, Inc. (FWRG) reported a current ratio of 0.29x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Leverage with thin margins
Metrics are mathematically derived from official filings.
Leverage Rising Despite Equity Growth
Based on reported figures, FWRG's total debt climbed from roughly $749 million in 2024Q2 to $1.1 billion in 2026Q2 before easing to $815 million in 2026Q3, while equity grew only modestly to $644 million, suggesting the balance sheet has expanded mainly through borrowing rather than retained profits.
Debt to equity peaked near 1.69 in 2026Q2 before falling to 1.27, a movement that may indicate debt was reduced or reclassified in the latest quarter rather than organically repaid from earnings. Retained earnings remain negative at roughly negative $30 million, which implies the company has not yet accumulated distributable profits and that growth has been financed externally. Investors should monitor whether the latest debt reduction persists, since the trajectory alone does not confirm a durable deleveraging trend.
Debt Concentration Drives Financial Fragility
According to recent SEC filings, FWRG's debt-to-equity ratio of 1.27 in 2026Q3 remains well above the levels typical of low-leverage peers, leaving the company with limited flexibility should store-level margins compress further.
Total debt of roughly $815 million against tangible equity support against a thin net margin of about 1.6 percent suggests debt service may absorb a meaningful share of operating cash flow in weaker periods. Peer leverage varies widely, but FWRG's ratio sits near the upper end of the restaurant group, which could constrain refinancing options if credit conditions tighten. Warrants further investigation into the maturity profile and covenant terms, which are not present in the supplied data.
Goodwill and PPE Anchor Asset Base
Based on reported figures, FWRG's net PPE of roughly $1.2 billion and goodwill of $420 million together make up most of its $1.9 billion total asset base, indicating a heavily asset-intensive restaurant model.
The steady rise in net PPE from about $797 million to $1.2 billion over the period reflects continued company-owned unit development rather than acquisitions alone. Goodwill has been flat at $420 million since 2025Q4, which may reflect the completed integration of recently re-acquired franchise territories, though impairment exposure remains if unit performance weakens. Asset quality appears tied to the success of new store cohorts, so investors should track whether incremental PPE is generating returns above its cost of capital.
Thin Cash Buffer Against Shocks
As reported in financial statements, FWRG held only about $21 million of cash against $1.2 billion in liabilities at 2026Q3, with a current ratio of 0.25, which leaves minimal near-term liquidity cushion.
A current ratio well below 1.0 combined with cash near $20 million suggests the company relies on operating inflows and revolving access rather than a reserve to meet short-term obligations. This structure may be workable for a restaurant operator with predictable daily cash receipts, but it leaves little room to absorb a sudden traffic decline or commodity spike. The buffer appears most sensitive to the timing of capital spending and any acquisition outflows.
Headline Equity Masks Negative Earnings Base
Based on the reported balance sheet, FWRG's positive equity of $644 million coexists with negative retained earnings of roughly $30 million, a distortion that may make the capital base look healthier than its accumulated profitability warrants.
Equity reported near $644 million appears to be driven largely by paid-in capital rather than earned profits, which suggests shareholders have funded growth but have not yet seen cumulative returns. Deferred revenue of only about $5 million is small relative to the balance sheet, so it offers little forward visibility to offset the leverage concern. Warrants further investigation into how equity has been built, since the headline book value may overstate the cushion available to absorb operating losses.