MB
MB
MasterBeef GroupIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2018 | $63.78M ▲ | $58.09M ▼ | $-17.24M ▼ | -27.02% ▲ | $-0.36 | $-3.25M ▲ |
| Q2-2018 | $61.61M ▲ | $58.4M ▲ | $-16.89M ▼ | -27.42% ▼ | $-0.36 ▼ | $-9.03M ▼ |
| Q1-2018 | $53.82M ▲ | $42.56M ▲ | $-1.69M ▲ | -3.14% ▲ | $-0.04 ▲ | $-1.1M ▼ |
| Q4-2017 | $49.69M ▲ | $38.66M ▲ | $-2.88M ▲ | -5.79% ▲ | $-0.06 ▲ | $-640K ▲ |
| Q3-2017 | $46.61M | $37.25M | $-3.63M | -7.79% | $-0.08 | $-1.21M |
What's going well?
Revenue and gross profit are both up, and the operating loss is shrinking. The company is keeping expenses in check while growing sales, which is a positive sign for future profitability.
What's concerning?
The company is still losing money, and higher interest costs are making things worse. Without a clear path to profitability, ongoing losses and rising debt costs are a risk.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $147.72M ▼ | $304.03M ▼ | $256.61M ▼ | $47.42M ▼ |
| Q2-2025 | $169.86M ▲ | $329.12M ▲ | $260.97M ▼ | $68.14M ▲ |
| Q4-2024 | $117.34M ▼ | $308.32M ▼ | $279.77M ▼ | $28.54M ▼ |
| Q2-2024 | $124.47M ▼ | $321M ▼ | $285.18M ▼ | $35.82M ▼ |
| Q4-2023 | $187.65M | $456.08M | $365.99M | $90.09M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2018 | $-17.24M ▼ | $-2.39M ▲ | $-173.08M ▼ | $3.77M ▼ | $-171.72M ▼ | $-4.34M ▲ |
| Q2-2018 | $-16.89M ▼ | $-5.17M ▼ | $-138.88M ▼ | $252.22M ▲ | $108.09M ▲ | $-7.19M ▼ |
| Q1-2018 | $-1.69M ▲ | $55K ▼ | $-18.21M ▼ | $3.84M ▼ | $-14.31M ▼ | $-1.91M ▼ |
| Q4-2017 | $-2.88M ▲ | $5.59M ▲ | $-3.02M ▼ | $4.08M ▲ | $6.71M ▲ | $4.53M ▲ |
| Q3-2017 | $-3.63M | $1.36M | $-2.1M | $2.25M | $1.52M | $-491K |
What's strong about this company's cash flow?
Operating and free cash flow losses are shrinking, showing some improvement. The company has enough cash for now and is returning value to shareholders through buybacks.
What are the cash flow concerns?
The business is still burning cash, and the big buybacks are draining reserves quickly. Inventory is piling up, and working capital is worsening, which could lead to more cash strain.
Revenue by Products
| Product | Q3-2017 | Q4-2017 | Q2-2018 | Q3-2018 |
|---|---|---|---|---|
Payments Revenue | $20.00M ▲ | $20.00M ▲ | $0 ▼ | $0 ▲ |
Product And Other | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Subscription And Services Revenue | $30.00M ▲ | $30.00M ▲ | $0 ▼ | $0 ▲ |
Revenue by Geography
| Region | Q4-2017 | Q1-2018 | Q2-2018 | Q3-2018 |
|---|---|---|---|---|
NonUS | $0 ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
UNITED STATES | $40.00M ▲ | $30.00M ▼ | $50.00M ▲ | $50.00M ▲ |
Other Geographic Location | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at MasterBeef Group's financial evolution and strategic trajectory over the past five years.
Key positives include a strong revenue base in a clearly defined niche, leading market position in Taiwanese cuisine in Hong Kong, and a portfolio of recognizable brands with an appealing value-for-money proposition. The balance sheet offers solid short-term liquidity, and positive EBITDA suggests the core concept has underlying cash-generation potential. In addition, the company has a multi-pronged growth plan spanning new geographies, formats, and product categories, supported by fresh capital from its recent IPO.
Major risks stem from ongoing losses, negative operating and free cash flow, and a highly leveraged capital structure relative to equity. The business operates in a fiercely competitive and cyclical restaurant market, where rising costs, changes in consumer taste, or macroeconomic weakness can quickly pressure margins. Many strategic initiatives—overseas expansion, franchising, technology upgrades, and new dessert and beverage concepts—carry execution risk, and the company’s short public track record adds uncertainty around its ability to deliver on these plans while improving profitability.
The outlook hinges on whether MasterBeef can convert its niche brand strength and expansion blueprint into sustainable profits and self-funding cash flows. If management succeeds in tightening costs, using technology to lift efficiency, and scaling its concepts in Hong Kong and abroad, the financial profile could gradually improve. If not, high leverage, persistent cash burn, and intense competition may weigh on the company’s flexibility and growth ambitions. With only one year of detailed public data, the forward view is inherently uncertain, and upcoming results will be crucial to clarifying the trajectory.
About MasterBeef Group
https://masterbeef.hkMasterBeef Group is a full-service restaurant group based in Hong Kong, specializing in Taiwanese hotpot and Taiwanese barbecue. As of April 2025, the company operates 12 restaurant outlets under the “Master Beef” and “Anping Grill” brands.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2018 | $63.78M ▲ | $58.09M ▼ | $-17.24M ▼ | -27.02% ▲ | $-0.36 | $-3.25M ▲ |
| Q2-2018 | $61.61M ▲ | $58.4M ▲ | $-16.89M ▼ | -27.42% ▼ | $-0.36 ▼ | $-9.03M ▼ |
| Q1-2018 | $53.82M ▲ | $42.56M ▲ | $-1.69M ▲ | -3.14% ▲ | $-0.04 ▲ | $-1.1M ▼ |
| Q4-2017 | $49.69M ▲ | $38.66M ▲ | $-2.88M ▲ | -5.79% ▲ | $-0.06 ▲ | $-640K ▲ |
| Q3-2017 | $46.61M | $37.25M | $-3.63M | -7.79% | $-0.08 | $-1.21M |
What's going well?
Revenue and gross profit are both up, and the operating loss is shrinking. The company is keeping expenses in check while growing sales, which is a positive sign for future profitability.
What's concerning?
The company is still losing money, and higher interest costs are making things worse. Without a clear path to profitability, ongoing losses and rising debt costs are a risk.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $147.72M ▼ | $304.03M ▼ | $256.61M ▼ | $47.42M ▼ |
| Q2-2025 | $169.86M ▲ | $329.12M ▲ | $260.97M ▼ | $68.14M ▲ |
| Q4-2024 | $117.34M ▼ | $308.32M ▼ | $279.77M ▼ | $28.54M ▼ |
| Q2-2024 | $124.47M ▼ | $321M ▼ | $285.18M ▼ | $35.82M ▼ |
| Q4-2023 | $187.65M | $456.08M | $365.99M | $90.09M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2018 | $-17.24M ▼ | $-2.39M ▲ | $-173.08M ▼ | $3.77M ▼ | $-171.72M ▼ | $-4.34M ▲ |
| Q2-2018 | $-16.89M ▼ | $-5.17M ▼ | $-138.88M ▼ | $252.22M ▲ | $108.09M ▲ | $-7.19M ▼ |
| Q1-2018 | $-1.69M ▲ | $55K ▼ | $-18.21M ▼ | $3.84M ▼ | $-14.31M ▼ | $-1.91M ▼ |
| Q4-2017 | $-2.88M ▲ | $5.59M ▲ | $-3.02M ▼ | $4.08M ▲ | $6.71M ▲ | $4.53M ▲ |
| Q3-2017 | $-3.63M | $1.36M | $-2.1M | $2.25M | $1.52M | $-491K |
What's strong about this company's cash flow?
Operating and free cash flow losses are shrinking, showing some improvement. The company has enough cash for now and is returning value to shareholders through buybacks.
What are the cash flow concerns?
The business is still burning cash, and the big buybacks are draining reserves quickly. Inventory is piling up, and working capital is worsening, which could lead to more cash strain.
Revenue by Products
| Product | Q3-2017 | Q4-2017 | Q2-2018 | Q3-2018 |
|---|---|---|---|---|
Payments Revenue | $20.00M ▲ | $20.00M ▲ | $0 ▼ | $0 ▲ |
Product And Other | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Subscription And Services Revenue | $30.00M ▲ | $30.00M ▲ | $0 ▼ | $0 ▲ |
Revenue by Geography
| Region | Q4-2017 | Q1-2018 | Q2-2018 | Q3-2018 |
|---|---|---|---|---|
NonUS | $0 ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
UNITED STATES | $40.00M ▲ | $30.00M ▼ | $50.00M ▲ | $50.00M ▲ |
Other Geographic Location | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at MasterBeef Group's financial evolution and strategic trajectory over the past five years.
Key positives include a strong revenue base in a clearly defined niche, leading market position in Taiwanese cuisine in Hong Kong, and a portfolio of recognizable brands with an appealing value-for-money proposition. The balance sheet offers solid short-term liquidity, and positive EBITDA suggests the core concept has underlying cash-generation potential. In addition, the company has a multi-pronged growth plan spanning new geographies, formats, and product categories, supported by fresh capital from its recent IPO.
Major risks stem from ongoing losses, negative operating and free cash flow, and a highly leveraged capital structure relative to equity. The business operates in a fiercely competitive and cyclical restaurant market, where rising costs, changes in consumer taste, or macroeconomic weakness can quickly pressure margins. Many strategic initiatives—overseas expansion, franchising, technology upgrades, and new dessert and beverage concepts—carry execution risk, and the company’s short public track record adds uncertainty around its ability to deliver on these plans while improving profitability.
The outlook hinges on whether MasterBeef can convert its niche brand strength and expansion blueprint into sustainable profits and self-funding cash flows. If management succeeds in tightening costs, using technology to lift efficiency, and scaling its concepts in Hong Kong and abroad, the financial profile could gradually improve. If not, high leverage, persistent cash burn, and intense competition may weigh on the company’s flexibility and growth ambitions. With only one year of detailed public data, the forward view is inherently uncertain, and upcoming results will be crucial to clarifying the trajectory.

CEO
Ka Chun Lam
Compensation Summary
(Year )
ETFs Holding This Stock
Summary
Showing Top 3 of 7
Ratings Snapshot
Rating : C

