Loading...
XNAS
SDOT
Market cap83mUSD
Apr 02, Last price  
2.60USD
1D
-0.38%
1Q
-32.11%
IPO
108.00%
Name

Muscle Maker Inc

Chart & Performance

D1W1MN
P/E
20.97
P/S
0.12
EPS
0.12
Div Yield, %
Shrs. gr., 5y
-8.45%
Rev. gr., 5y
169.19%
Revenues
701m
-3.54%
7,929,1376,022,6694,959,0054,473,44710,349,636161,699,000726,686,000700,937,000
Net income
4m
P
-13,210,448-7,202,469-28,385,044-10,099,105-8,176,130-7,962,000-7,824,0003,992,000
CFO
-3m
L-79.31%
-3,676,999-2,726,737-4,504,226-7,785,873-6,392,711-198,000-13,411,000-2,775,000
Earnings
May 13, 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
FYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
700,937
-3.54%
726,686
349.41%
161,699
1,462.36%
Cost of revenue
712,142
732,424
167,139
Unusual Expense (Income)
NOPBT
(11,205)
(5,738)
(5,440)
NOPBT Margin
Operating Taxes
3
(15)
25
Tax Rate
NOPAT
(11,208)
(5,723)
(5,465)
Net income
3,992
-151.02%
(7,824)
-1.73%
(7,962)
-2.62%
Dividends
Dividend yield
Proceeds from repurchase of equity
2,153
44
BB yield
Debt
Debt current
7,413
6,916
782
Long-term debt
245
3,061
5,357
Deferred revenue
47,603
1,276
Other long-term liabilities
Net debt
5,872
(37,743)
(3,759)
Cash flow
Cash from operating activities
(2,775)
(13,411)
(198)
CAPEX
(37)
(7,533)
(597)
Cash from investing activities
(4)
(3,458)
(5,441)
Cash from financing activities
2,781
8,325
(230)
FCF
(21,272)
(29,421)
(7,513)
Balance
Cash
1,786
1,354
9,898
Long term investments
46,366
Excess cash
11,386
1,813
Stockholders' equity
(80,033)
(83,731)
(79,352)
Invested Capital
119,930
164,156
100,704
ROIC
ROCE
EV
Common stock shares outstanding
4,666
34,941
28,559
Price
Market cap
EV
EBITDA
(10,947)
(3,930)
(3,425)
EV/EBITDA
Interest
4,649
469
7
Interest/NOPBT