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 |
|---|---|---|---|---|
| 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 ▼ |
| Q3-2018 | $325.09M | $571.29M | $290.43M | $280.86M |
What's financially strong about this company?
The company is sitting on a large pile of cash, easily covers all its bills, and has no risky goodwill or intangible assets. Its liquidity is excellent, and asset quality is high.
What are the financial risks or weaknesses?
Debt has increased, and the company has negative retained earnings, meaning it has not been profitable over time. Lease obligations are significant, and the business relies more on debt than equity.
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.
MB has built a leading position in its niche of Taiwanese hotpot and barbecue in Hong Kong, supported by strong brands and a compelling value proposition. Revenue has grown rapidly over time, and the company has transitioned from persistent losses to solid profits and strong cash generation. Its restaurant concepts are operationally thoughtful, with formats that help manage labor costs and attract repeat traffic. Free cash flow has improved meaningfully, and management has shown willingness to reinvest in the business and use excess cash to reduce debt.
Key risks sit on the cost and balance sheet sides. Margins have been very volatile, with a particularly sharp deterioration in gross margin and a swing back to operating losses in the latest year, underscoring the sensitivity of the model to food, rent, and labor costs. The balance sheet is stretched, with high leverage, reduced equity, and liquidity ratios that leave limited room for error. Geographic concentration in Hong Kong, combined with an all‑you‑can‑eat model in a high‑cost city, amplifies exposure to economic slowdowns and cost inflation. Expansion and franchising plans also carry execution and brand‑control risks.
MB appears to be at a transition point. On one side, it has attractive brands, a proven concept, and a track record of strong revenue and cash‑flow growth. On the other, its cost structure and balance sheet need continued attention, and recent swings in margins highlight operational fragility. The company’s ability to stabilize unit economics, carefully manage leverage and liquidity, and execute on measured expansion and product diversification will be critical to its future trajectory. If it can balance growth ambitions with financial discipline, its niche leadership and cash‑generating capacity provide a foundation for gradual strengthening; if not, high leverage and margin volatility could constrain its options.
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 |
|---|---|---|---|---|
| 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 ▼ |
| Q3-2018 | $325.09M | $571.29M | $290.43M | $280.86M |
What's financially strong about this company?
The company is sitting on a large pile of cash, easily covers all its bills, and has no risky goodwill or intangible assets. Its liquidity is excellent, and asset quality is high.
What are the financial risks or weaknesses?
Debt has increased, and the company has negative retained earnings, meaning it has not been profitable over time. Lease obligations are significant, and the business relies more on debt than equity.
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.
MB has built a leading position in its niche of Taiwanese hotpot and barbecue in Hong Kong, supported by strong brands and a compelling value proposition. Revenue has grown rapidly over time, and the company has transitioned from persistent losses to solid profits and strong cash generation. Its restaurant concepts are operationally thoughtful, with formats that help manage labor costs and attract repeat traffic. Free cash flow has improved meaningfully, and management has shown willingness to reinvest in the business and use excess cash to reduce debt.
Key risks sit on the cost and balance sheet sides. Margins have been very volatile, with a particularly sharp deterioration in gross margin and a swing back to operating losses in the latest year, underscoring the sensitivity of the model to food, rent, and labor costs. The balance sheet is stretched, with high leverage, reduced equity, and liquidity ratios that leave limited room for error. Geographic concentration in Hong Kong, combined with an all‑you‑can‑eat model in a high‑cost city, amplifies exposure to economic slowdowns and cost inflation. Expansion and franchising plans also carry execution and brand‑control risks.
MB appears to be at a transition point. On one side, it has attractive brands, a proven concept, and a track record of strong revenue and cash‑flow growth. On the other, its cost structure and balance sheet need continued attention, and recent swings in margins highlight operational fragility. The company’s ability to stabilize unit economics, carefully manage leverage and liquidity, and execute on measured expansion and product diversification will be critical to its future trajectory. If it can balance growth ambitions with financial discipline, its niche leadership and cash‑generating capacity provide a foundation for gradual strengthening; if not, high leverage and margin volatility could constrain its options.

CEO
Ka Chun Lam
Compensation Summary
(Year )
ETFs Holding This Stock
Summary
Showing Top 3 of 11
Ratings Snapshot
Rating : C

