XNAS
SDOT
Market cap653mUSD
Jul 09, Last price
26.71USD
1D
31.51%
1Q
-21.44%
IPO
6.84%
Name
Muscle Maker Inc
Chart & Performance
Notes
No notes on this company yet
Write a private note on this company, for your eyes only
Profile
Muscle Maker, Inc. oversees and licenses a diverse portfolio of restaurant ventures, most notably Muscle Maker Grill, SuperFit Foods meal prep, and Pokemoto Hawaiian Poke. Its primary concept, Muscle Maker Grill, functions as a fast-casual dining establishment, specializing in protein-rich dishes such as chicken, seafood, pasta, burgers, wraps, and flatbreads. The menu also features various entrée salads, sides, protein shakes, and fruit smoothies. Beyond these, the company's brand umbrella encompasses 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. Furthermore, Muscle Maker, Inc. facilitates direct-to-consumer meal preparation and plans via musclemakerprep.com. By December 31, 2021, the enterprise operated 42 locations in total: 22 directly owned and 20 franchised. These establishments are situated across numerous U.S. states—California, Florida, Georgia, Maryland, Massachusetts, New Jersey, New York, Connecticut, North Carolina, Oklahoma, Pennsylvania, Texas, Virginia, Washington, and Rhode Island—as well as internationally in Kuwait. The company, established in 2014, maintains its corporate headquarters in League City, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025‑12 | 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||||
Revenues | ||||||||||
Cost of revenue | ||||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | ||||||||||
NOPBT Margin | ||||||||||
Operating Taxes | ||||||||||
Tax Rate | ||||||||||
NOPAT | ||||||||||
Net income | ||||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | ||||||||||
| Cash flow | ||||||||||
Cash from operating activities | ||||||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | ||||||||||
FCF | ||||||||||
| Balance | ||||||||||
Cash | ||||||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | ||||||||||
Invested Capital | ||||||||||
ROIC | ||||||||||
ROCE | ||||||||||
| EV | ||||||||||
Common stock shares outstanding | ||||||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | ||||||||||
EV/EBITDA | ||||||||||
Interest | ||||||||||
Interest/NOPBT | ||||||||||