Revenue
$805.72M
Fiscal year ended 2025-12-28Operating income
$8.00M
Fiscal year ended 2025-12-28Free cash flow
-$27.28M
Fiscal year ended 2025-12-28ONE Group Hospitality, Inc. (STKS) reported revenue of $805.72M and net income of -$92.24M for the fiscal year ended 2025-12-28. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from ONE Group Hospitality, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Retail-Eating Places.
Income
| Metric | 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $805.72M | $673.34M | $332.77M | $316.64M | $277.18M | $141.94M | $120.68M | $85.60M | $79.66M | $72.41M |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | $8.00M | $8.90M | $9.29M | $16.31M | $19.38M | -$13.69M | $12.79M | $5.81M | -$2.66M | -$5.63M |
| Net income | -$92.24M | -$17.10M | $4.72M | $13.53M | $31.35M | -$12.82M | $20.83M | $3.27M | -$4.22M | -$16.69M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 31.02M | shares 31.15M | shares 32.29M | shares 33.87M | shares 33.79M | shares 28.91M | shares 29.64M | shares 28.12M | shares 25.40M | Unavailable |
| Pretax income | -$32.90M | -$26.36M | $2.27M | $14.19M | $33.53M | -$19.02M | $9.98M | $4.62M | -$3.82M | -$5.99M |
| Income tax expense | $60.68M | -$8.43M | -$1.76M | $874.00K | $1.59M | -$5.40M | -$11.15M | $713.00K | $600.00K | $10.37M |
| Diluted EPS | $-4.05 | $-1.16 | $0.15 | $0.40 | $0.93 | $-0.44 | $0.70 | $0.12 | $-0.17 | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $52.54M | $44.23M | $30.75M | $29.08M | $25.57M | $13.92M | $11.47M | $11.12M | $11.89M | $11.17M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $4.17M | $27.58M | $21.05M | $55.12M | $23.61M | $24.38M | $12.34M | $1.59M | $1.55M | $918.00K |
| Total assets | $884.20M | $960.08M | $317.24M | $291.02M | $229.84M | $215.57M | $206.58M | $55.98M | $53.02M | $52.14M |
| Current assets | $56.90M | $69.33M | $46.68M | $78.54M | $42.93M | $34.38M | $27.14M | $11.54M | $9.76M | $9.35M |
| Total liabilities | $772.72M | $758.75M | $249.88M | $222.43M | $169.31M | $193.59M | $172.67M | $43.92M | $46.46M | $44.76M |
| Current liabilities | $133.22M | $131.39M | $58.16M | $45.67M | $42.26M | $40.75M | $28.13M | $17.82M | $16.93M | $13.19M |
| Total equity incl. NCI | -$79.83M | $43.25M | $67.36M | $68.59M | $60.52M | $21.98M | $34.31M | $12.51M | $7.48M | $7.38M |
| Temporary (mezzanine) equity | $191.30M | $158.08M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $9.84M | $11.32M | $6.18M | $5.73M | $3.92M | $2.49M | $3.06M | $1.40M | $1.40M | $1.31M |
| Accounts receivable | $15.39M | $12.29M | $10.03M | $15.22M | $11.36M | $5.78M | $10.35M | $7.03M | $5.51M | $4.96M |
| Goodwill | $155.78M | $155.78M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $334.01M | $328.11M | $70.41M | $70.54M | $23.13M | $45.06M | $45.23M | $7.12M | $10.12M | $13.10M |
| Accounts payable | $36.63M | $30.88M | $19.09M | $13.06M | $11.09M | $7.40M | $8.27M | $5.41M | $5.33M | $3.76M |
Cash flow
| Metric | 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $30.31M | $44.19M | $30.78M | $25.25M | $30.97M | $431.00K | $8.36M | $6.44M | $5.99M | $2.10M |
| Capital expenditures | $57.59M | $71.56M | $53.55M | $32.63M | $11.47M | $5.79M | $4.36M | $4.10M | $4.61M | $10.61M |
| Investing cash flow | -$57.59M | -$441.39M | -$53.55M | -$32.63M | -$11.47M | -$5.79M | -$30.40M | -$3.46M | -$4.33M | -$10.09M |
| Financing cash flow | $3.87M | $404.34M | -$11.25M | $39.10M | -$20.28M | $17.42M | $33.12M | -$2.18M | -$938.00K | $8.34M |
| Net change in cash | -$23.41M | $7.03M | -$34.07M | $31.51M | -$771.00K | $12.04M | $10.75M | $44.00K | $630.00K | $50.00K |
| Stock-based compensation | $5.44M | $6.02M | $5.03M | $3.98M | $3.25M | $1.77M | $1.31M | $1.31M | $1.05M | $838.00K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $1.11M | $3.15M | $7.88M | $7.13M | $37.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $43.19M | $34.10M | $15.66M | $12.13M | $10.79M | $10.11M | $5.40M | $2.82M | $3.10M | $2.60M |
Derived
| Metric | 2025-12-28 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$27.28M | -$27.37M | -$22.77M | -$7.38M | $19.50M | -$5.36M | $4.00M | $2.34M | $1.38M | -$8.51M |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 1.0% | 1.3% | 2.8% | 5.1% | 7.0% | -9.6% | 10.6% | 6.8% | -3.3% | -7.8% |
| FCF margin | -3.4% | -4.1% | -6.8% | -2.3% | 7.0% | -3.8% | 3.3% | 2.7% | 1.7% | -11.7% |
| SBC / revenue | 0.7% | 0.9% | 1.5% | 1.3% | 1.2% | 1.2% | 1.1% | 1.5% | 1.3% | 1.2% |
| Current ratio | 0.43x | 0.53x | 0.80x | 1.72x | 1.02x | 0.84x | 0.96x | 0.65x | 0.58x | 0.71x |
| Revenue YoY growth | 19.7% | 102.3% | 5.1% | 14.2% | 95.3% | 17.6% | 41.0% | 7.5% | 10.0% | Unavailable |
| Net margin | -11.4% | -2.5% | 1.4% | 4.3% | 11.3% | -9.0% | 17.3% | 3.8% | -5.3% | -23.0% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 7.1% | 10.6% | 16.1% | 10.3% | 4.1% | 4.1% | 3.6% | 4.8% | 5.8% | 14.7% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | -77.7% | 6.2% | 4.7% | Unavailable | -111.8% | 15.4% | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open STKS in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-07View SEC filing
10-Q · Filed 2026-05-06View SEC filing
10-K · Filed 2026-03-19View SEC filing
10-Q · Filed 2025-11-06View SEC filing
10-Q · Filed 2025-08-05View SEC filing
10-Q · Filed 2025-05-07View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.