Mister Car Wash, Inc. 10-K Analysis & Summary – 2/21/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

Filing date:

02/21/2025


TLDR:

Mister Car Wash’s 10-K filing for 2024 shows revenue growth driven by Unlimited Wash Club (UWC) memberships and new locations, but net income decreased. The company faces risks related to economic conditions, competition, and regulatory changes.

ELI5:

Mister Car Wash made more money overall, mostly from their subscription service and opening new locations. However, they made less profit than last year, and they face challenges like the economy, other car washes, and government rules.


Accession #:

0000950170-25-024533

Published on

Analyst Summary

  • Net revenues increased by 7% to $994.7 million, driven by UWC growth and new locations.
  • Net income decreased by 12.3% to $70.2 million.
  • Net income margin decreased from 8.6% to 7.1%.
  • Adjusted EBITDA margin increased from 30.8% to 32.3%.
  • UWC Sales as % of Total Wash Sales increased from 71% to 74%.
  • Total assets increased to $3.10 billion.
  • Total liabilities increased to $2.10 billion.
  • Cash and cash equivalents increased to $67.5 million.
  • Current Ratio increased from 0.36 to 0.53
  • Quick Ratio increased from 0.31 to 0.50
  • Cash Ratio increased from 0.11 to 0.36
  • Debt-to-Equity Ratio decreased from 2.15 to 2.11
  • Interest Coverage Ratio decreased from 2.37 to 2.25
  • Inventory Turnover increased from 31.21 to 50.75
  • Days Sales Outstanding (DSO) decreased from 2.48 to 0.29 days
  • Days Payable Outstanding (DPO) decreased from 43.91 to 37.68 days
  • Asset Turnover remained constant at 0.32
  • Basic EPS decreased from $0.26 to $0.22
  • Diluted EPS decreased from $0.24 to $0.21
  • Revenue Growth was 7.29%
  • Net Income Growth was -12.34%
  • EPS Growth was -15.38%

Opportunities and Risks

  • Opportunity: Continued growth in UWC memberships can drive predictable earnings and higher customer spend.
  • Opportunity: Successful opening of new greenfield locations can drive future growth.
  • Opportunity: Acquisitions in the fragmented car wash industry can expand market presence.
  • Opportunity: Leveraging scale to drive operating leverage and free cash flow generation.
  • Risk: Economic Conditions: Inflation, interest rate fluctuations, and potential recessionary pressures could negatively affect demand for car wash services and increase operating costs.
  • Risk: Competition: The car wash industry is highly fragmented, and increased competition could lead to price reductions and loss of market share.
  • Risk: UWC Subscription Program: Failure to sustain or increase demand for the UWC subscription program could adversely affect revenue and growth.
  • Risk: Government Regulation: Changes in environmental laws, labor laws, and consumer protection laws could increase compliance costs and impact operations.
  • Risk: Water Availability: Drought conditions and governmental restrictions on water use could affect the availability of water supplies for car wash locations.
  • Risk: Cybersecurity: Data security and privacy risks could negatively impact operations and reputation.

Potential Implications

Company Performance

  • Monitor UWC membership growth and retention rates closely.
  • Track the impact of economic conditions on consumer spending and adjust pricing strategies accordingly.
  • Assess and mitigate risks related to water availability and environmental regulations.
  • Continue to invest in cybersecurity measures to protect customer data.

Mister Car Wash, Inc. (MCW) – SEC Filing Report (10-K) – Fiscal Year Ended December 31, 2024

Executive Summary

This report analyzes Mister Car Wash, Inc.’s 10-K filing for the fiscal year ended December 31, 2024. Key findings include continued growth in Unlimited Wash Club (UWC) memberships, expansion through greenfield locations, and increased revenue. However, net income decreased, and there are risks related to economic conditions, competition, and regulatory changes. Overall, the company shows potential for continued growth, but investors should carefully consider the identified risks. A ‘Hold’ recommendation is appropriate at this time, pending further observation of the company’s ability to navigate economic headwinds and maintain profitability.

Company Overview

Mister Car Wash, Inc. is the largest national car wash brand in North America, operating 514 locations across 21 states as of December 31, 2024. The company primarily offers express exterior cleaning services and operates a large monthly car wash subscription program, Unlimited Wash Club®. The company’s strategy focuses on growing UWC memberships, expanding through greenfield locations, and opportunistic acquisitions.

Detailed Analysis

Management’s Discussion and Analysis (MD&A)

Management highlights the growth in UWC memberships and the success of greenfield location openings as key growth drivers. They also emphasize the company’s focus on operational excellence and scale efficiencies. The tone is generally optimistic, with forward-looking statements regarding future growth and profitability. However, the MD&A also acknowledges risks related to competition, economic conditions, and regulatory changes.

Financial Statement Analysis

Income Statement

  • Net revenues increased by 7% from $927.1 million in 2023 to $994.7 million in 2024, driven by UWC growth and new locations.
  • Cost of labor and chemicals increased by 4%, primarily due to volume growth and new locations.
  • Other store operating expenses increased by 11%, mainly due to new locations and rent expense.
  • General and administrative expenses increased by 2%, primarily due to debt refinancing costs.
  • Loss on sale of assets, net, increased significantly due to sale-leaseback activity and impairments.
  • Net income decreased from $80.1 million in 2023 to $70.2 million in 2024, a decrease of 12.3%.
  • Net income margin decreased from 8.6% to 7.1%.

Key Ratios

Ratio 2024 2023 Change
Net Income Margin 7.1% 8.6% -1.5%
Adjusted EBITDA Margin 32.3% 30.8% +1.5%
UWC Sales as % of Total Wash Sales 74% 71% +3%

Balance Sheet

  • Total assets increased from $2.88 billion in 2023 to $3.10 billion in 2024, primarily due to increases in property and equipment and operating lease right-of-use assets.
  • Cash and cash equivalents increased from $19.0 million to $67.5 million.
  • Total liabilities increased from $1.97 billion to $2.10 billion, mainly due to increases in long-term debt and operating lease liabilities.
  • Stockholders’ equity increased from $915.0 million to $998.4 million.

Cash Flow Statement

  • Net cash provided by operating activities increased from $204.7 million in 2023 to $248.6 million in 2024.
  • Net cash used in investing activities decreased from $259.4 million to $199.9 million.

Risk Assessment

  • Economic Conditions: Inflation, interest rate fluctuations, and potential recessionary pressures could negatively affect demand for car wash services and increase operating costs.
  • Competition: The car wash industry is highly fragmented, and increased competition could lead to price reductions and loss of market share.
  • UWC Subscription Program: Failure to sustain or increase demand for the UWC subscription program could adversely affect revenue and growth.
  • Government Regulation: Changes in environmental laws, labor laws, and consumer protection laws could increase compliance costs and impact operations.
  • Water Availability: Drought conditions and governmental restrictions on water use could affect the availability of water supplies for car wash locations.
  • Cybersecurity: Data security and privacy risks could negatively impact operations and reputation.

Opportunities

  • UWC Membership Growth: Continued growth in UWC memberships can drive predictable earnings and higher customer spend.
  • Greenfield Expansion: Successful opening of new greenfield locations can drive future growth.
  • Opportunistic Acquisitions: Acquisitions in the fragmented car wash industry can expand market presence.
  • Scale Efficiencies: Leveraging scale to drive operating leverage and free cash flow generation.

Uncommon Metrics

  • UWC Sales as a Percentage of Total Wash Sales: Increased from 71% to 74%, indicating growing reliance on subscription revenue.
  • Employee Retention Credit: Recognition of a $5.2 million employee retention credit, a one-time benefit.

Conclusion and Actionable Insights

Mister Car Wash demonstrates a solid growth strategy focused on expanding its UWC program and opening new locations. However, the decrease in net income and the identified risks warrant caution.

Overall Assessment: Hold

Recommendations:

  • Monitor UWC membership growth and retention rates closely.
  • Track the impact of economic conditions on consumer spending and adjust pricing strategies accordingly.
  • Assess and mitigate risks related to water availability and environmental regulations.
  • Continue to invest in cybersecurity measures to protect customer data.

Mister Car Wash, Inc. Financial Analysis (2024)

1. Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Calculation: (Net Revenues – Cost of Labor and Chemicals – Other Store Operating Expenses – Loss on sale of assets, net) / Net Revenues
      = ($994,727 – $290,705 – $404,675 – $12,435) / $994,727 = 28.85%
    • Trend: Previous year’s Gross Profit Margin = ($927,070 – $279,375 – $363,717 – $125) / $927,070 = 30.63%.
      Percentage Change = (28.85% – 30.63%) / 30.63% = -5.81%
    • Industry: Industry averages for car wash gross profit margins typically range from 30% to 45%. Mister Car Wash’s gross profit margin is below this range.
  • Operating Profit Margin

    • Calculation: Operating Income / Net Revenues = $178,932 / $994,727 = 17.99%
    • Trend: Previous year’s Operating Profit Margin = $178,145 / $927,070 = 19.22%.
      Percentage Change = (17.99% – 19.22%) / 19.22% = -6.40%
    • Industry: The industry average operating profit margin for car wash businesses is around 20-30%. Mister Car Wash’s operating profit margin is below this range.
  • Net Profit Margin

    • Calculation: Net Income / Net Revenues = $70,239 / $994,727 = 7.06%
    • Trend: Previous year’s Net Profit Margin = $80,130 / $927,070 = 8.64%.
      Percentage Change = (7.06% – 8.64%) / 8.64% = -18.29%
    • Industry: The industry average net profit margin for car wash businesses is around 10-20%. Mister Car Wash’s net profit margin is below this range.
  • Return on Assets (ROA)

    • Calculation: Net Income / Total Assets = $70,239 / $3,101,796 = 2.26%
    • Industry: The industry average ROA for car wash businesses is around 5-10%. Mister Car Wash’s ROA is below this range.
  • Return on Equity (ROE)

    • Calculation: Net Income / Total Stockholders’ Equity = $70,239 / $998,352 = 7.03%
    • Industry: The industry average ROE for car wash businesses is around 15-25%. Mister Car Wash’s ROE is below this range.
  • Earnings Per Share (EPS)

    • Basic EPS Calculation: Net Income / Weighted-Average Common Shares Outstanding (Basic) = $70,239 / 320,031,984 = $0.22
    • Trend: Previous year’s Basic EPS = $0.26.
      Percentage Change = ($0.22 – $0.26) / $0.26 = -15.38%
    • Diluted EPS Calculation: Net Income / Weighted-Average Common Shares Outstanding (Diluted) = $70,239 / 329,513,232 = $0.21
    • Trend: Previous year’s Diluted EPS = $0.24.
      Percentage Change = ($0.21 – $0.24) / $0.24 = -12.50%
    • Industry: EPS varies widely based on company size and profitability.

Liquidity

  • Current Ratio

    • Calculation: Total Current Assets / Total Current Liabilities = $99,090 / $186,968 = 0.53
    • Trend: Previous year’s Current Ratio = $60,894 / $169,561 = 0.36.
      Percentage Change = (0.53 – 0.36) / 0.36 = 47.22%
    • Industry: A current ratio of 1.5 to 2.0 is generally considered healthy. Mister Car Wash’s current ratio is below this range, indicating potential liquidity concerns.
  • Quick Ratio (Acid-Test Ratio)

    • Calculation: (Total Current Assets – Inventory) / Total Current Liabilities = ($99,090 – $5,728) / $186,968 = 0.50
    • Trend: Previous year’s Quick Ratio = ($60,894 – $8,952) / $169,561 = 0.31.
      Percentage Change = (0.50 – 0.31) / 0.31 = 61.29%
    • Industry: A quick ratio of 1.0 or greater is generally considered healthy. Mister Car Wash’s quick ratio is below this range, indicating potential short-term liquidity concerns.
  • Cash Ratio

    • Calculation: Cash and Cash Equivalents / Total Current Liabilities = $67,463 / $186,968 = 0.36
    • Trend: Previous year’s Cash Ratio = $19,047 / $169,561 = 0.11.
      Percentage Change = (0.36 – 0.11) / 0.11 = 227.27%
    • Industry: The cash ratio indicates the company’s ability to cover current liabilities with only cash. A higher ratio is generally better.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Calculation: Total Liabilities / Total Stockholders’ Equity = $2,103,444 / $998,352 = 2.11
    • Trend: Previous year’s Debt-to-Equity Ratio = $1,966,501 / $915,035 = 2.15.
      Percentage Change = (2.11 – 2.15) / 2.15 = -1.86%
    • Industry: A debt-to-equity ratio above 1.0 indicates that the company has more debt than equity.
  • Debt-to-Assets Ratio

    • Calculation: Total Liabilities / Total Assets = $2,103,444 / $3,101,796 = 0.68
    • Trend: Previous year’s Debt-to-Assets Ratio = $1,966,501 / $2,881,536 = 0.68.
      Percentage Change = (0.68 – 0.68) / 0.68 = 0.00%
    • Industry: A debt-to-assets ratio above 0.5 indicates that the company finances a significant portion of its assets with debt.
  • Interest Coverage Ratio (Times Interest Earned)

    • Calculation: Operating Income / Interest Expense, Net = $178,932 / $79,488 = 2.25
    • Trend: Previous year’s Interest Coverage Ratio = $178,145 / $75,104 = 2.37.
      Percentage Change = (2.25 – 2.37) / 2.37 = -5.06%
    • Industry: An interest coverage ratio below 1.5 indicates that the company may have difficulty meeting its interest obligations.

Activity/Efficiency

  • Inventory Turnover

    • Calculation: Cost of Labor and Chemicals / Inventory, Net = $290,705 / $5,728 = 50.75
    • Trend: Previous year’s Inventory Turnover = $279,375 / $8,952 = 31.21.
      Percentage Change = (50.75 – 31.21) / 31.21 = 62.67%
    • Industry: Higher inventory turnover is generally better, indicating efficient inventory management.
  • Days Sales Outstanding (DSO)

    • Calculation: (Accounts Receivable / Net Revenues) * 365 = ($791 / $994,727) * 365 = 0.29 days
    • Trend: Previous year’s DSO = ($6,304 / $927,070) * 365 = 2.48 days.
      Percentage Change = (0.29 – 2.48) / 2.48 = -88.31%
    • Industry: A lower DSO is generally better, indicating efficient collection of receivables.
  • Days Payable Outstanding (DPO)

    • Calculation: (Accounts Payable / Cost of Labor and Chemicals) * 365 = ($30,020 / $290,705) * 365 = 37.68 days
    • Trend: Previous year’s DPO = ($33,641 / $279,375) * 365 = 43.91 days.
      Percentage Change = (37.68 – 43.91) / 43.91 = -14.19%
    • Industry: A higher DPO is generally better, indicating efficient management of payables.
  • Asset Turnover

    • Calculation: Net Revenues / Total Assets = $994,727 / $3,101,796 = 0.32
    • Trend: Previous year’s Asset Turnover = $927,070 / $2,881,536 = 0.32.
      Percentage Change = (0.32 – 0.32) / 0.32 = 0.00%
    • Industry: A higher asset turnover is generally better, indicating efficient use of assets to generate revenue.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Calculation: Stock Price / EPS (Basic) = $7.26 / $0.22 = 33.00
    • Industry: The P/E ratio is a common valuation metric. A higher P/E ratio may indicate that the stock is overvalued.
  • Price-to-Book Ratio (P/B)

    • Calculation: Market Cap / Total Stockholders’ Equity = (323,693,863 * $7.26) / $998,352,000 = 2.35
    • Industry: The P/B ratio compares a company’s market value to its book value.
  • Price-to-Sales Ratio (P/S)

    • Calculation: Market Cap / Net Revenues = (323,693,863 * $7.26) / $994,727,000 = 2.36
    • Industry: The P/S ratio compares a company’s market value to its revenue.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Calculation: (Market Cap + Total Debt – Cash) / Adjusted EBITDA = ((323,693,863 * $7.26) + $920,381,000 – $67,463,000) / $320,946,000 = 9.71
    • Industry: EV/EBITDA is a common valuation metric. A lower EV/EBITDA ratio may indicate that the stock is undervalued.

Growth Rates

  • Revenue Growth

    • Calculation: (Current Year Revenue – Previous Year Revenue) / Previous Year Revenue = ($994,727 – $927,070) / $927,070 = 7.29%
  • Net Income Growth

    • Calculation: (Current Year Net Income – Previous Year Net Income) / Previous Year Net Income = ($70,239 – $80,130) / $80,130 = -12.34%
  • EPS Growth

    • Calculation: (Current Year EPS – Previous Year EPS) / Previous Year EPS = ($0.22 – $0.26) / $0.26 = -15.38%

Other Relevant Metrics

  • Adjusted EBITDA and Adjusted EBITDA Margin: The company highlights Adjusted EBITDA as a key performance indicator. It is calculated by adding back interest expense, income tax provision, depreciation and amortization, loss on sale of assets, stock-based compensation, acquisition expenses, non-cash rent expense, debt refinancing costs, and other adjustments to net income. The Adjusted EBITDA margin is Adjusted EBITDA divided by net revenues.

    • Trend: Adjusted EBITDA increased from $285,924 in 2023 to $320,946 in 2024. Adjusted EBITDA margin increased from 30.8% to 32.3%.
    • Significance: Adjusted EBITDA is a non-GAAP metric used by the company to show underlying operating performance, excluding certain non-cash or non-recurring items. While it can be useful, it’s important to consider that it excludes real expenses like interest and taxes.
  • Comparable Store Sales Growth: Increased from 0.3% to 3.0%.
  • UWC Members: Increased from 2,077,000 to 2,124,000.
  • UWC Sales as a Percentage of Total Wash Sales: Increased from 71% to 74%.

2. Commentary

Mister Car Wash’s financial performance in 2024 shows mixed results. While revenue and Adjusted EBITDA increased, net income and EPS declined, indicating potential margin pressures. Liquidity improved significantly, as indicated by the increase in the current ratio and cash ratio. The company remains highly leveraged, as indicated by the debt-to-equity and debt-to-assets ratios.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️