$EWCZ
European Wax Center, Inc.

2021 Q4 Form 10-K Financial Statement

#000095017022003762 Filed on March 15, 2022

View on sec.gov

Income Statement

Concept 2021 Q4 2021 2020 Q4
Revenue $45.11M $178.7M $29.32M
YoY Change 53.84% 72.79%
Cost Of Revenue $12.55M $46.84M $7.691M
YoY Change 63.11% 31.92%
Gross Profit $32.56M $131.8M $21.63M
YoY Change 50.55% 94.17%
Gross Profit Margin 72.19% 73.78% 73.77%
Selling, General & Admin $21.26M $86.68M $15.58M
YoY Change 36.44% 71.68%
% of Gross Profit 65.29% 65.75% 72.04%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $5.074M $20.33M $4.570M
YoY Change 11.03% 3.84%
% of Gross Profit 15.58% 15.42% 21.13%
Operating Expenses $26.34M $107.0M $20.15M
YoY Change 30.68% 52.72%
Operating Profit $6.227M $24.82M $1.477M
YoY Change 321.6% -1241.15%
Interest Expense -$1.600M -$13.97M -$4.972M
YoY Change -67.82% -23.54%
% of Operating Profit -25.69% -56.3% -336.63%
Other Income/Expense, Net -$195.0K -$195.0K
YoY Change
Pretax Income $4.522M $4.081M -$4.539M
YoY Change -199.63% -118.99%
Income Tax $114.0K $114.0K
% Of Pretax Income 2.52% 2.79%
Net Earnings $7.353M $3.967M -$4.539M
YoY Change -262.0% -118.46%
Net Earnings / Revenue 16.3% 2.22% -15.48%
Basic Earnings Per Share
Diluted Earnings Per Share $116.2K $108.6K -$71.15K
COMMON SHARES
Basic Shares Outstanding
Diluted Shares Outstanding

Balance Sheet

Concept 2021 Q4 2021 2020 Q4
SHORT-TERM ASSETS
Cash & Short-Term Investments $43.30M $43.30M
YoY Change 17.92%
Cash & Equivalents $43.30M $43.30M $36.72M
Short-Term Investments
Other Short-Term Assets $5.927M $5.927M
YoY Change 29.58%
Inventory $19.42M $19.42M
Prepaid Expenses
Receivables $6.656M $6.656M
Other Receivables $0.00 $0.00
Total Short-Term Assets $75.31M $75.31M
YoY Change 31.35%
LONG-TERM ASSETS
Property, Plant & Equipment $3.863M $3.863M $5.039M
YoY Change -23.34% -23.34%
Goodwill $328.6M $328.6M
YoY Change 0.0%
Intangibles $202.0M $213.3M
YoY Change -5.29%
Long-Term Investments
YoY Change
Other Assets $3.723M $3.723M
YoY Change 37.38%
Total Long-Term Assets $538.1M $538.1M
YoY Change -2.08%
TOTAL ASSETS
Total Short-Term Assets $75.31M $75.31M
Total Long-Term Assets $538.1M $538.1M
Total Assets $613.4M $613.4M
YoY Change 1.08%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $7.684M $7.684M
YoY Change 1149.43%
Accrued Expenses $6.878M $6.878M
YoY Change 90.58%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $5.625M $5.625M
YoY Change 131.67%
Total Short-Term Liabilities $31.97M $31.97M
YoY Change 73.27%
LONG-TERM LIABILITIES
Long-Term Debt $172.6M $172.6M
YoY Change -34.36%
Other Long-Term Liabilities $67.63M $67.63M
YoY Change 807.35%
Total Long-Term Liabilities $240.2M $240.2M
YoY Change -11.17%
TOTAL LIABILITIES
Total Short-Term Liabilities $31.97M $31.97M
Total Long-Term Liabilities $240.2M $240.2M
Total Liabilities $434.1M $434.1M
YoY Change 50.25%
SHAREHOLDERS EQUITY
Retained Earnings
YoY Change
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $179.4M $179.4M
YoY Change
Total Liabilities & Shareholders Equity $613.4M $613.4M
YoY Change 1.08%

Cashflow Statement

Concept 2021 Q4 2021 2020 Q4
OPERATING ACTIVITIES
Net Income $7.353M $3.967M -$4.539M
YoY Change -262.0% -118.46%
Depreciation, Depletion And Amortization $5.074M $20.33M $4.570M
YoY Change 11.03% 3.84%
Cash From Operating Activities $19.12M $41.35M $7.775M
YoY Change 145.88% 2859.63%
INVESTING ACTIVITIES
Capital Expenditures -$195.0K $559.0K $143.0K
YoY Change -236.36% -74.1%
Acquisitions
YoY Change
Other Investing Activities $0.00
YoY Change
Cash From Investing Activities -$195.0K -$8.203M $143.0K
YoY Change -236.36% -77.74%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net $240.6M
YoY Change 9935.59%
Cash From Financing Activities -987.0K -26.56M -577.0K
YoY Change 71.06% -142.91%
NET CHANGE
Cash From Operating Activities 19.12M 41.35M 7.775M
Cash From Investing Activities -195.0K -8.203M 143.0K
Cash From Financing Activities -987.0K -26.56M -577.0K
Net Change In Cash 17.93M 6.581M 7.341M
YoY Change 144.31% -75.12%
FREE CASH FLOW
Cash From Operating Activities $19.12M $41.35M $7.775M
Capital Expenditures -$195.0K $559.0K $143.0K
Free Cash Flow $19.31M $40.79M $7.632M
YoY Change 153.04% -5459.66%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2021 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
179370000
CY2020 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
15000000
CY2019 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
40000000
CY2021 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2021 dei Amendment Flag
AmendmentFlag
false
CY2021 dei Entity Central Index Key
EntityCentralIndexKey
0001856236
CY2019 ewcz Remeasurement Of Tax Receivable Agreement Liability
RemeasurementOfTaxReceivableAgreementLiability
CY2020 ewcz Remeasurement Of Tax Receivable Agreement Liability
RemeasurementOfTaxReceivableAgreementLiability
CY2021 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
CY2021 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-25
CY2020 ewcz Impairment Of Internally Developed Software
ImpairmentOfInternallyDevelopedSoftware
CY2021 dei Document Type
DocumentType
10-K
CY2021 dei Document Annual Report
DocumentAnnualReport
true
CY2021 dei Document Period End Date
DocumentPeriodEndDate
2021-12-25
CY2021 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2021
CY2021 dei Document Transition Report
DocumentTransitionReport
false
CY2021 dei Entity File Number
EntityFileNumber
001-40714
CY2021 dei Entity Registrant Name
EntityRegistrantName
EUROPEAN WAX CENTER, INC.
CY2021 dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
DE
CY2021 dei Entity Tax Identification Number
EntityTaxIdentificationNumber
86-3150064
CY2021 dei Entity Address Address Line1
EntityAddressAddressLine1
5830 Granite Parkway, 3rd Floor
CY2021 dei Entity Address City Or Town
EntityAddressCityOrTown
Plano
CY2021 dei Entity Address State Or Province
EntityAddressStateOrProvince
TX
CY2021 dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
75024
CY2021 dei City Area Code
CityAreaCode
469
CY2021 dei Local Phone Number
LocalPhoneNumber
264-8123
CY2021 dei Security12b Title
Security12bTitle
Class A common stock, par value $0.00001 per share
CY2021 dei Trading Symbol
TradingSymbol
EWCZ
CY2021 dei Security Exchange Name
SecurityExchangeName
NASDAQ
CY2021 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2021 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2021 dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
CY2021 dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
CY2021 dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
CY2021 dei Entity Small Business
EntitySmallBusiness
false
CY2021 dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
CY2021 dei Entity Ex Transition Period
EntityExTransitionPeriod
false
CY2021 dei Icfr Auditor Attestation Flag
IcfrAuditorAttestationFlag
false
CY2021 dei Entity Shell Company
EntityShellCompany
false
CY2021Q4 dei Entity Public Float
EntityPublicFloat
613900000
CY2021 dei Auditor Firm
AuditorFirmId
34
CY2021 dei Auditor Name
AuditorName
DELOITTE & TOUCHE LLP
CY2021 dei Auditor Location
AuditorLocation
Dallas, Texas
CY2021Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
600000000
CY2020 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0
CY2019 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
0
CY2021 us-gaap Profit Loss
ProfitLoss
3967000
CY2020 us-gaap Profit Loss
ProfitLoss
-21495000
CY2019 us-gaap Profit Loss
ProfitLoss
-24396000
CY2021 us-gaap Depreciation And Amortization
DepreciationAndAmortization
20333000
CY2020 us-gaap Depreciation And Amortization
DepreciationAndAmortization
19582000
CY2019 us-gaap Depreciation And Amortization
DepreciationAndAmortization
15534000
CY2021 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
1044000
CY2020 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
1284000
CY2019 us-gaap Amortization Of Financing Costs
AmortizationOfFinancingCosts
1138000
CY2021 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
6313000
CY2020 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0
CY2019 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
0
CY2021 us-gaap Loss On Contracts
LossOnContracts
0
CY2020 us-gaap Loss On Contracts
LossOnContracts
1085000
CY2019 us-gaap Loss On Contracts
LossOnContracts
2532000
CY2021 ewcz Impairment Of Internally Developed Software
ImpairmentOfInternallyDevelopedSoftware
0
CY2019 ewcz Impairment Of Internally Developed Software
ImpairmentOfInternallyDevelopedSoftware
18183000
CY2021 us-gaap Inventory Write Down
InventoryWriteDown
317000
CY2020 us-gaap Inventory Write Down
InventoryWriteDown
6656000
CY2019 us-gaap Inventory Write Down
InventoryWriteDown
552000
CY2021 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
616000
CY2020 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0
CY2019 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0
CY2021 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
335000
CY2020 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
41000
CY2019 us-gaap Gain Loss On Disposition Of Assets
GainLossOnDispositionOfAssets
-1920000
CY2021 ewcz Gain On Sale Of Centers
GainOnSaleOfCenters
0
CY2020 ewcz Gain On Sale Of Centers
GainOnSaleOfCenters
0
CY2019 ewcz Gain On Sale Of Centers
GainOnSaleOfCenters
2120000
CY2021 ewcz Remeasurement Of Tax Receivable Agreement Liability
RemeasurementOfTaxReceivableAgreementLiability
-195000
CY2021 us-gaap Share Based Compensation
ShareBasedCompensation
11135000
CY2020 us-gaap Share Based Compensation
ShareBasedCompensation
2052000
CY2019 us-gaap Share Based Compensation
ShareBasedCompensation
1570000
CY2021 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
2185000
CY2020 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
-1721000
CY2019 us-gaap Increase Decrease In Accounts Receivable Related Parties
IncreaseDecreaseInAccountsReceivableRelatedParties
-1096000
CY2021 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
9460000
CY2020 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
-5101000
CY2019 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
5355000
CY2021 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1916000
CY2020 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
2124000
CY2019 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
435000
CY2021 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
8707000
CY2020 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-10499000
CY2019 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
2076000
CY2021 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
912000
CY2020 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
-666000
CY2019 us-gaap Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
1250000
CY2020 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
-1259000
CY2019 us-gaap Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
1156000
CY2021 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
41346000
CY2020 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
1397000
CY2019 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
14701000
CY2021 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
559000
CY2020 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
2158000
CY2019 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
9343000
CY2021 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
7644000
CY2020 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
34685000
CY2019 us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
33189000
CY2021 ewcz Cash Received For Sale Of Centers
CashReceivedForSaleOfCenters
0
CY2020 ewcz Cash Received For Sale Of Centers
CashReceivedForSaleOfCenters
0
CY2019 ewcz Cash Received For Sale Of Centers
CashReceivedForSaleOfCenters
1838000
CY2021 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-8203000
CY2020 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-36843000
CY2019 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-40694000
CY2021 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
0
CY2020 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
27000000
CY2019 us-gaap Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
0
CY2021 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
30000000
CY2020 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
0
CY2019 us-gaap Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
3500000
CY2020 us-gaap Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
24909000
CY2021 us-gaap Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
0
CY2019 us-gaap Proceeds From Contributions From Affiliates
ProceedsFromContributionsFromAffiliates
0
CY2021 us-gaap Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
212941000
CY2020 us-gaap Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
0
CY2019 us-gaap Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
0
CY2021 ewcz Payments For Repurchase Of Common Units
PaymentsForRepurchaseOfCommonUnits
942000
CY2021 us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
240553000
CY2020 us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
2397000
CY2019 us-gaap Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
2050000
CY2021 us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
1294000
CY2020 us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
763000
CY2019 us-gaap Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
638000
CY2021 us-gaap Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
2446000
CY2020 us-gaap Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
0
CY2019 us-gaap Payments Of Debt Extinguishment Costs
PaymentsOfDebtExtinguishmentCosts
0
CY2021 us-gaap Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
5270000
CY2020 us-gaap Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
1847000
CY2019 us-gaap Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
5194000
CY2020 ewcz Payments For Repurchase Of Common Units
PaymentsForRepurchaseOfCommonUnits
0
CY2019 ewcz Payments For Repurchase Of Common Units
PaymentsForRepurchaseOfCommonUnits
0
CY2021 ewcz Payments For Repurchase Of Common And Ventures Units
PaymentsForRepurchaseOfCommonAndVenturesUnits
138368000
CY2020 ewcz Payments For Repurchase Of Common And Ventures Units
PaymentsForRepurchaseOfCommonAndVenturesUnits
0
CY2019 ewcz Payments For Repurchase Of Common And Ventures Units
PaymentsForRepurchaseOfCommonAndVenturesUnits
0
CY2021 ewcz Payment Of Advances To Related Parties
PaymentOfAdvancesToRelatedParties
0
CY2020 ewcz Payment Of Advances To Related Parties
PaymentOfAdvancesToRelatedParties
0
CY2019 ewcz Payment Of Advances To Related Parties
PaymentOfAdvancesToRelatedParties
811000
CY2021 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-26562000
CY2020 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
61902000
CY2019 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
27807000
CY2021 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
6581000
CY2020 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
26456000
CY2019 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
1814000
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
36720000
CY2019Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
10264000
CY2018Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
8450000
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
43301000
CY2020Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
36720000
CY2019Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
10264000
CY2021 us-gaap Interest Paid Net
InterestPaidNet
11763000
CY2020 us-gaap Interest Paid Net
InterestPaidNet
16469000
CY2019 us-gaap Interest Paid Net
InterestPaidNet
17342000
CY2021 us-gaap Income Taxes Paid
IncomeTaxesPaid
10000
CY2020 us-gaap Income Taxes Paid
IncomeTaxesPaid
0
CY2019 us-gaap Income Taxes Paid
IncomeTaxesPaid
0
CY2021 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
89000
CY2020 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
33000
CY2020 ewcz Non Cash Equity Distributions
NonCashEquityDistributions
122000
CY2019 ewcz Non Cash Equity Distributions
NonCashEquityDistributions
0
CY2021 ewcz Accrued Ipo Expenses Non Cash
AccruedIpoExpensesNonCash
870000
CY2020 ewcz Accrued Ipo Expenses Non Cash
AccruedIpoExpensesNonCash
0
CY2019 ewcz Accrued Ipo Expenses Non Cash
AccruedIpoExpensesNonCash
0
CY2019 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
148000
CY2021 ewcz Intangible Assets Purchased But Not Yet Paid
IntangibleAssetsPurchasedButNotYetPaid
0
CY2020 ewcz Intangible Assets Purchased But Not Yet Paid
IntangibleAssetsPurchasedButNotYetPaid
0
CY2019 ewcz Intangible Assets Purchased But Not Yet Paid
IntangibleAssetsPurchasedButNotYetPaid
2183000
CY2021 ewcz Non Cash Equity Distributions
NonCashEquityDistributions
689000
CY2018Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
259291000
CY2019Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
210038000
CY2020Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
203874000
CY2021Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
341241000
CY2021 ewcz Refinancing Fees And Expenses
RefinancingFeesAndExpenses
6869000
CY2021 us-gaap Number Of Reporting Units
NumberOfReportingUnits
1
CY2021 ewcz Royalty Revenue Percentage
RoyaltyRevenuePercentage
0.060
CY2021 ewcz Marketing Revenue Percentage
MarketingRevenuePercentage
0.030
CY2021 ewcz Franchise General Agreement Terms
FranchiseGeneralAgreementTerms
P10Y
CY2021 ewcz Franchise Agreement Extension Period
FranchiseAgreementExtensionPeriod
P10Y
CY2021 ewcz Commission Percentage
CommissionPercentage
0.0225
CY2021 ewcz Cash And Cash Equivalents Maturity Terms
CashAndCashEquivalentsMaturityTerms
Cash and cash equivalents are comprised of cash on hand, demand deposits with financial institutions, and short-term highly liquid investments with original maturities of 90 days or less.
CY2021 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
0
CY2020 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
0
CY2019 us-gaap Goodwill Impairment Loss
GoodwillImpairmentLoss
0
CY2021 us-gaap Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
0
CY2020 us-gaap Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
0
CY2019 us-gaap Impairment Of Intangible Assets Excluding Goodwill
ImpairmentOfIntangibleAssetsExcludingGoodwill
0
CY2021 us-gaap Reclassification From Accumulated Other Comprehensive Income Current Period Before Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax
0
CY2020 us-gaap Reclassification From Accumulated Other Comprehensive Income Current Period Before Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax
0
CY2019 us-gaap Reclassification From Accumulated Other Comprehensive Income Current Period Before Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax
0
CY2020Q4 us-gaap Goodwill
Goodwill
328551000
CY2021 us-gaap Finite Lived Intangible Asset Useful Life
FiniteLivedIntangibleAssetUsefulLife
P10Y
CY2019 ewcz Reduction Royalty Fee Revenue
ReductionRoyaltyFeeRevenue
1767000
CY2019 ewcz Reduction Other Revenues
ReductionOtherRevenues
112000
CY2019Q2 ewcz Corporate Owned Centers Sold Amount
CorporateOwnedCentersSoldAmount
1838000
CY2019 ewcz Gain On Sale Of Centers
GainOnSaleOfCenters
2120000
CY2021Q4 us-gaap Goodwill
Goodwill
328551000
CY2020Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
247551000
CY2020Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
34284000
CY2020Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
213267000
CY2020Q4 us-gaap Goodwill Gross
GoodwillGross
328551000
CY2020Q4 us-gaap Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
0
CY2021Q4 ewcz Inventory Obsolescence Reserve
InventoryObsolescenceReserve
5055000
CY2020Q4 ewcz Inventory Obsolescence Reserve
InventoryObsolescenceReserve
6599000
CY2020Q4 ewcz Inventory Obsolescence Reserve
InventoryObsolescenceReserve
6599000
CY2019Q4 ewcz Inventory Obsolescence Reserve
InventoryObsolescenceReserve
1229000
CY2021 ewcz Additions To Inventory Obsolescence Reserve
AdditionsToInventoryObsolescenceReserve
317000
CY2020 ewcz Additions To Inventory Obsolescence Reserve
AdditionsToInventoryObsolescenceReserve
6656000
CY2021 ewcz Reductions To Inventory Obsolescence Reserve
ReductionsToInventoryObsolescenceReserve
-1861000
CY2020 ewcz Reductions To Inventory Obsolescence Reserve
ReductionsToInventoryObsolescenceReserve
-1286000
CY2021Q4 ewcz Inventory Obsolescence Reserve
InventoryObsolescenceReserve
5055000
CY2020Q4 ewcz Inventory Obsolescence Reserve
InventoryObsolescenceReserve
6599000
CY2021Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
11905000
CY2020Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
12684000
CY2021Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
8042000
CY2020Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
7645000
CY2021Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
3863000
CY2020Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
5039000
CY2019 us-gaap Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
18183000
CY2021Q4 us-gaap Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
255123000
CY2021Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
53128000
CY2021Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
201995000
CY2021Q4 us-gaap Goodwill Gross
GoodwillGross
328551000
CY2021Q4 us-gaap Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
0
CY2021Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
5625000
CY2021Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
6750000
CY2021Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
13500000
CY2021Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
13500000
CY2021Q4 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
140625000
CY2021Q4 us-gaap Long Term Debt
LongTermDebt
180000000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
2098000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
1524000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
1346000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
1232000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
880000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
1152000
CY2021Q4 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
8232000
CY2021Q4 ewcz Vested And Outstanding Llc Units
VestedAndOutstandingLlcUnits
61969129
CY2021Q4 ewcz Vested And Outstanding Llc Units Percent
VestedAndOutstandingLlcUnitsPercent
1.000
CY2021Q4 us-gaap Revenue Remaining Performance Obligation Expected Timing Of Satisfaction Period1
RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1
P3Y10M24D
CY2020Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
0
CY2020Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
0
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
322997
CY2021 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
17.00
CY2021 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
0
CY2021 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
0
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Expirations In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod
0
CY2021 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice
0
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
21533
CY2021 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
17.00
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
301464
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
17.00
CY2021 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Weighted Average Remaining Contractual Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableWeightedAverageRemainingContractualTerm1
P9Y7M6D
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
3693000
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
0
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Vested And Expected To Vest Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice
0
CY2021Q4 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
0
CY2019 us-gaap Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
375000
CY2021 us-gaap Costs And Expenses Related Party
CostsAndExpensesRelatedParty
117000
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
0.000
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
0.438
CY2021 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.009
CY2021 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
P6Y6M
CY2021 us-gaap Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
349000
CY2020 us-gaap Defined Contribution Plan Cost Recognized
DefinedContributionPlanCostRecognized
301000
CY2021Q4 us-gaap Deferred Tax Assets Gross
DeferredTaxAssetsGross
48069000
CY2021Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
48069000
CY2021Q4 us-gaap Deferred Tax Assets Net
DeferredTaxAssetsNet
0
CY2021Q4 us-gaap Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
0
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
7396000
CY2021Q4 ewcz Deferred Tax Assets Investment In Partially Owned Subsidiaries
DeferredTaxAssetsInvestmentInPartiallyOwnedSubsidiaries
30750000
CY2021Q4 ewcz Deferred Tax Assets Tax Receivable Agreement
DeferredTaxAssetsTaxReceivableAgreement
-9540000
CY2021 us-gaap Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
0
CY2021 us-gaap Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
114000
CY2021 us-gaap Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
114000
CY2021 us-gaap Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
0
CY2021 us-gaap Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
0
CY2021 us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
0
CY2021 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
114000
CY2021 us-gaap Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
0.210
CY2021 us-gaap Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
0.022
CY2021 us-gaap Effective Income Tax Rate Reconciliation Tax Exempt Income
EffectiveIncomeTaxRateReconciliationTaxExemptIncome
-0.531
CY2021 us-gaap Effective Income Tax Rate Reconciliation Minority Interest Income Expense
EffectiveIncomeTaxRateReconciliationMinorityInterestIncomeExpense
0.151
CY2021 us-gaap Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
0.008
CY2021 ewcz Effective Income Tax Rate Reconciliation Investment In Llc
EffectiveIncomeTaxRateReconciliationInvestmentInLlc
0.474
CY2021 us-gaap Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
-0.306
CY2021 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.028
CY2021Q4 us-gaap Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
349000
CY2021Q4 us-gaap Deferred Tax Assets Other
DeferredTaxAssetsOther
34000
CY2021Q4 us-gaap Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
0
CY2021Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
48069000
CY2021 ewcz Deferred Tax Asset Valuation Allowance Charged To Apic
DeferredTaxAssetValuationAllowanceChargedToApic
-50373000
CY2021 ewcz Deferred Tax Asset Valuation Allowance Charged To Oci
DeferredTaxAssetValuationAllowanceChargedToOci
32000
CY2021 ewcz Deferred Tax Asset Valuation Allowance Charged To Income Tax Expense
DeferredTaxAssetValuationAllowanceChargedToIncomeTaxExpense
2272000
CY2021Q4 us-gaap Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
48069000
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards Domestic
DeferredTaxAssetsOperatingLossCarryforwardsDomestic
31502000
CY2021Q4 us-gaap Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
16808000
CY2021Q4 ewcz Federal And State Net Operating Losses Indefinite Carryforward
FederalAndStateNetOperatingLossesIndefiniteCarryforward
0.80
CY2021Q4 us-gaap Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
0

Files In Submission

Name View Source Status
0000950170-22-003762-index-headers.html Edgar Link pending
0000950170-22-003762-index.html Edgar Link pending
0000950170-22-003762.txt Edgar Link pending
0000950170-22-003762-xbrl.zip Edgar Link pending
ewcz-20211225.htm Edgar Link pending
ewcz-20211225.xsd Edgar Link pending
ewcz-20211225_cal.xml Edgar Link unprocessable
ewcz-20211225_def.xml Edgar Link unprocessable
ewcz-20211225_htm.xml Edgar Link completed
ewcz-20211225_lab.xml Edgar Link unprocessable
ewcz-20211225_pre.xml Edgar Link unprocessable
ewcz-ex10_14.htm Edgar Link pending
ewcz-ex23_1.htm Edgar Link pending
ewcz-ex31_1.htm Edgar Link pending
ewcz-ex31_2.htm Edgar Link pending
ewcz-ex32_1.htm Edgar Link pending
ewcz-ex32_2.htm Edgar Link pending
ewcz-ex4_1.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
img167752517_0.jpg Edgar Link pending
img83164735_0.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R74.htm Edgar Link pending
R75.htm Edgar Link pending
R76.htm Edgar Link pending
R77.htm Edgar Link pending
R78.htm Edgar Link pending
R79.htm Edgar Link pending
R8.htm Edgar Link pending
R80.htm Edgar Link pending
R81.htm Edgar Link pending
R82.htm Edgar Link pending
R83.htm Edgar Link pending
R84.htm Edgar Link pending
R85.htm Edgar Link pending
R86.htm Edgar Link pending
R87.htm Edgar Link pending
R88.htm Edgar Link pending
R89.htm Edgar Link pending
R9.htm Edgar Link pending
R90.htm Edgar Link pending
R91.htm Edgar Link pending
R92.htm Edgar Link pending
R93.htm Edgar Link pending
R94.htm Edgar Link pending
R95.htm Edgar Link pending
R96.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending