Loading...
XNASSDOT
Market cap117mUSD
Jan 10, Last price  
3.65USD
1D
-6.41%
1Q
1,002.05%
IPO
192.00%
Name

Muscle Maker Inc

Chart & Performance

D1W1MN
XNAS:SDOT chart
P/E
P/S
0.16
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
36.94%
Rev. gr., 5y
160.80%
Revenues
727m
+349.41%
7,929,1376,022,6694,959,0054,473,44710,349,636161,699,000726,686,000
Net income
-8m
L-1.73%
-13,210,448-7,202,469-28,385,044-10,099,105-8,176,130-7,962,000-7,824,000
CFO
-13m
L+6,673.23%
-3,676,999-2,726,737-4,504,226-7,785,873-6,392,711-198,000-13,411,000
Earnings
Mar 18, 2025

Profile

Muscle Maker, Inc. owns, operates, and franchises Muscle Maker Grill, SuperFit Foods meal prep, and Pokemoto Hawaiian Poke restaurants. The company operates a fast-casual restaurant that specializes in preparing protein-based meals featuring chicken, seafood, pasta, hamburgers, wraps, and flat breads, as well as entrée salads and sides, protein shakes, and fruit smoothies. It also operates under the Meal Plan AF, Muscle Maker Burger Bar, Bowls Deep, Burger Joe's, Wrap It Up, Salad Vibes, Mr. T's House of Boba, and Gourmet Sandwich brand names. In addition, the company offers Muscle Maker meal prep/plans to consumers through direct- to-consumer using musclemakerprep.com. As of December 31, 2021, it operated forty-two restaurants comprised of twenty-two company-operated restaurants and twenty franchised restaurants located in California, Florida, Georgia, Maryland, Massachusetts, New Jersey, New York, Connecticut, North Carolina, Oklahoma, Pennsylvania, Texas, Virginia, Washington, and Rhode Island, as well as in Kuwait. The company was incorporated in 2014 and is based in League City, Texas.
IPO date
Feb 13, 2020
Employees
380
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
726,686
349.41%
161,699
1,462.36%
Cost of revenue
732,424
167,139
Unusual Expense (Income)
NOPBT
(5,738)
(5,440)
NOPBT Margin
Operating Taxes
(15)
25
Tax Rate
NOPAT
(5,723)
(5,465)
Net income
(7,824)
-1.73%
(7,962)
-2.62%
Dividends
Dividend yield
Proceeds from repurchase of equity
2,153
44
BB yield
Debt
Debt current
6,916
782
Long-term debt
3,061
5,357
Deferred revenue
47,603
1,276
Other long-term liabilities
Net debt
(37,743)
(3,759)
Cash flow
Cash from operating activities
(13,411)
(198)
CAPEX
(7,533)
(597)
Cash from investing activities
(3,458)
(5,441)
Cash from financing activities
8,325
(230)
FCF
(29,421)
(7,513)
Balance
Cash
1,354
9,898
Long term investments
46,366
Excess cash
11,386
1,813
Stockholders' equity
(83,731)
(79,352)
Invested Capital
164,156
100,704
ROIC
ROCE
EV
Common stock shares outstanding
34,941
28,559
Price
Market cap
EV
EBITDA
(3,930)
(3,425)
EV/EBITDA
Interest
469
7
Interest/NOPBT