SHCO
SHCO
Soho House & Co Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $370.75M ▲ | $246.54M ▲ | $-18.71M ▼ | -5.05% ▼ | $-0.1 ▼ | $43.09M ▼ |
| Q2-2025 | $329.8M ▲ | $100.04M ▲ | $24.89M ▲ | 7.55% ▲ | $0.13 ▲ | $85.05M ▲ |
| Q1-2025 | $282.86M ▼ | $83.52M ▼ | $8.17M ▲ | 2.89% ▲ | $0.04 ▲ | $59.64M ▲ |
| Q4-2024 | $305.56M ▼ | $212.11M ▲ | $-91.69M ▼ | -30.01% ▼ | $-0.47 ▼ | $-46.04M ▼ |
| Q3-2024 | $333.37M | $136.69M | $175K | 0.05% | $0 | $65.42M |
What's going well?
Revenue is growing quickly and gross margins are much higher, showing the company can sell more at better profitability before overhead. If management can control costs, the business could return to profit soon.
What's concerning?
Operating expenses exploded, erasing all the gains from higher sales and margins. The company swung to a loss, raising questions about cost control and management discipline.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $145.41M ▼ | $2.68B ▲ | $3.03B ▲ | $-351.63M ▼ |
| Q2-2025 | $153.14M ▲ | $2.59B ▲ | $2.94B ▲ | $-348.64M ▼ |
| Q1-2025 | $152.53M ▼ | $2.48B ▲ | $2.82B ▲ | $-340.06M ▼ |
| Q4-2024 | $155.09M ▲ | $2.44B ▼ | $2.77B ▼ | $-335.06M ▼ |
| Q3-2024 | $144.75M | $2.58B | $2.85B | $-279.42M |
What's financially strong about this company?
The company owns substantial physical assets ($1.9B in property and equipment) and has customers prepaying for services ($136M in deferred revenue).
What are the financial risks or weaknesses?
Cash is low and falling, debt is high and rising, and equity is deeply negative. The company is under pressure to meet its obligations and may need to raise more capital.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-17.01M ▼ | $34.92M ▼ | $-38.84M ▲ | $-2.33M ▼ | $-7.16M ▼ | $-2.78M ▼ |
| Q2-2025 | $24.13M ▲ | $41.01M ▲ | $-44.72M ▼ | $-361K ▲ | $761K ▲ | $12.42M ▲ |
| Q1-2025 | $8.17M ▲ | $22.82M ▼ | $-18.3M ▼ | $-8.45M ▼ | $-1.66M ▼ | $2.87M ▼ |
| Q4-2024 | $-92.22M ▼ | $26.88M ▲ | $-13.86M ▼ | $1.6M ▲ | $9.7M ▲ | $13.02M ▲ |
| Q3-2024 | $718K | $20.6M | $-13.63M | $-15.39M | $-5.04M | $6.98M |
What's strong about this company's cash flow?
SHCO consistently generates positive cash from its core business, with $34.9 million this quarter. The company has a strong cash cushion of $148.3 million and is not dependent on outside funding.
What are the cash flow concerns?
Free cash flow has turned negative due to higher capital spending, and the benefit from working capital changes is fading. If this trend continues, the company could start to eat into its cash reserves.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
Elimination Of Equity Accounted Revenue | $-20.00M ▲ | $-10.00M ▲ | $-10.00M ▲ | $-20.00M ▼ |
In House Revenue | $130.00M ▲ | $0 ▼ | $120.00M ▲ | $140.00M ▲ |
Membership Revenue | $110.00M ▲ | $110.00M ▲ | $120.00M ▲ | $120.00M ▲ |
Other Revenue | $110.00M ▲ | $0 ▼ | $60.00M ▲ | $80.00M ▲ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
All Other | $40.00M ▲ | $40.00M ▲ | $40.00M ▲ | $40.00M ▲ |
Europe ROW | $90.00M ▲ | $10.00M ▼ | $30.00M ▲ | $60.00M ▲ |
North America | $120.00M ▲ | $120.00M ▲ | $120.00M ▲ | $130.00M ▲ |
UK | $100.00M ▲ | $80.00M ▼ | $90.00M ▲ | $100.00M ▲ |
Q3 2024 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Soho House & Co Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a strongly growing revenue base, improving operating and cash-flow metrics, and a distinctive brand with a loyal, curated membership community. The business has demonstrated that its model can generate positive operating and free cash flow, even while still reporting accounting losses. Its global network of Houses, supported by an integrated digital platform and lifestyle extensions such as Soho Home, creates a unique ecosystem that appeals to a specific, attractive demographic. This combination of brand power, network effects, and improving cash generation underpins the long-term potential of the franchise.
Major risks center on the financial structure and macro sensitivity. High leverage, negative equity, and still-weak liquidity leave the company exposed to interest rate risk, refinancing challenges, and any setback in operating performance. The model is capital-intensive, requiring ongoing investment to open, refurbish, and maintain Houses, which can strain cash flows if growth slows. On the commercial side, discretionary, premium spending is vulnerable to economic downturns, and overexpansion or missteps in new markets could erode the brand’s exclusivity and appeal. These factors mean execution and capital discipline are critical.
The outlook is one of cautious optimism tempered by balance sheet constraints. Operationally, trends are favorable: demand remains strong, margins are improving, and cash generation has turned positive, suggesting the core concept is resonating globally. Continued innovation in wellness, digital engagement, and selective geographic expansion should support further growth if managed carefully. At the same time, the high debt load, negative equity, and reliance on sustained strong performance limit room for error. Future progress will likely be judged on the company’s ability to maintain growth while steadily strengthening its financial position and preserving the brand’s unique cachet.
About Soho House & Co Inc.
https://sohohouseco.comSoho House & Co Inc. operates a global membership platform of physical and digital spaces that connects a group of members. These members use the platform to work, socialize, connect, create, and flourish all over the world. The company was formerly known as Membership Collective Group Inc. and changed its name to Soho House & Co Inc. in March 2023.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $370.75M ▲ | $246.54M ▲ | $-18.71M ▼ | -5.05% ▼ | $-0.1 ▼ | $43.09M ▼ |
| Q2-2025 | $329.8M ▲ | $100.04M ▲ | $24.89M ▲ | 7.55% ▲ | $0.13 ▲ | $85.05M ▲ |
| Q1-2025 | $282.86M ▼ | $83.52M ▼ | $8.17M ▲ | 2.89% ▲ | $0.04 ▲ | $59.64M ▲ |
| Q4-2024 | $305.56M ▼ | $212.11M ▲ | $-91.69M ▼ | -30.01% ▼ | $-0.47 ▼ | $-46.04M ▼ |
| Q3-2024 | $333.37M | $136.69M | $175K | 0.05% | $0 | $65.42M |
What's going well?
Revenue is growing quickly and gross margins are much higher, showing the company can sell more at better profitability before overhead. If management can control costs, the business could return to profit soon.
What's concerning?
Operating expenses exploded, erasing all the gains from higher sales and margins. The company swung to a loss, raising questions about cost control and management discipline.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $145.41M ▼ | $2.68B ▲ | $3.03B ▲ | $-351.63M ▼ |
| Q2-2025 | $153.14M ▲ | $2.59B ▲ | $2.94B ▲ | $-348.64M ▼ |
| Q1-2025 | $152.53M ▼ | $2.48B ▲ | $2.82B ▲ | $-340.06M ▼ |
| Q4-2024 | $155.09M ▲ | $2.44B ▼ | $2.77B ▼ | $-335.06M ▼ |
| Q3-2024 | $144.75M | $2.58B | $2.85B | $-279.42M |
What's financially strong about this company?
The company owns substantial physical assets ($1.9B in property and equipment) and has customers prepaying for services ($136M in deferred revenue).
What are the financial risks or weaknesses?
Cash is low and falling, debt is high and rising, and equity is deeply negative. The company is under pressure to meet its obligations and may need to raise more capital.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-17.01M ▼ | $34.92M ▼ | $-38.84M ▲ | $-2.33M ▼ | $-7.16M ▼ | $-2.78M ▼ |
| Q2-2025 | $24.13M ▲ | $41.01M ▲ | $-44.72M ▼ | $-361K ▲ | $761K ▲ | $12.42M ▲ |
| Q1-2025 | $8.17M ▲ | $22.82M ▼ | $-18.3M ▼ | $-8.45M ▼ | $-1.66M ▼ | $2.87M ▼ |
| Q4-2024 | $-92.22M ▼ | $26.88M ▲ | $-13.86M ▼ | $1.6M ▲ | $9.7M ▲ | $13.02M ▲ |
| Q3-2024 | $718K | $20.6M | $-13.63M | $-15.39M | $-5.04M | $6.98M |
What's strong about this company's cash flow?
SHCO consistently generates positive cash from its core business, with $34.9 million this quarter. The company has a strong cash cushion of $148.3 million and is not dependent on outside funding.
What are the cash flow concerns?
Free cash flow has turned negative due to higher capital spending, and the benefit from working capital changes is fading. If this trend continues, the company could start to eat into its cash reserves.
Revenue by Products
| Product | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
Elimination Of Equity Accounted Revenue | $-20.00M ▲ | $-10.00M ▲ | $-10.00M ▲ | $-20.00M ▼ |
In House Revenue | $130.00M ▲ | $0 ▼ | $120.00M ▲ | $140.00M ▲ |
Membership Revenue | $110.00M ▲ | $110.00M ▲ | $120.00M ▲ | $120.00M ▲ |
Other Revenue | $110.00M ▲ | $0 ▼ | $60.00M ▲ | $80.00M ▲ |
Revenue by Geography
| Region | Q3-2024 | Q4-2024 | Q1-2025 | Q2-2025 |
|---|---|---|---|---|
All Other | $40.00M ▲ | $40.00M ▲ | $40.00M ▲ | $40.00M ▲ |
Europe ROW | $90.00M ▲ | $10.00M ▼ | $30.00M ▲ | $60.00M ▲ |
North America | $120.00M ▲ | $120.00M ▲ | $120.00M ▲ | $130.00M ▲ |
UK | $100.00M ▲ | $80.00M ▼ | $90.00M ▲ | $100.00M ▲ |
Q3 2024 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Soho House & Co Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a strongly growing revenue base, improving operating and cash-flow metrics, and a distinctive brand with a loyal, curated membership community. The business has demonstrated that its model can generate positive operating and free cash flow, even while still reporting accounting losses. Its global network of Houses, supported by an integrated digital platform and lifestyle extensions such as Soho Home, creates a unique ecosystem that appeals to a specific, attractive demographic. This combination of brand power, network effects, and improving cash generation underpins the long-term potential of the franchise.
Major risks center on the financial structure and macro sensitivity. High leverage, negative equity, and still-weak liquidity leave the company exposed to interest rate risk, refinancing challenges, and any setback in operating performance. The model is capital-intensive, requiring ongoing investment to open, refurbish, and maintain Houses, which can strain cash flows if growth slows. On the commercial side, discretionary, premium spending is vulnerable to economic downturns, and overexpansion or missteps in new markets could erode the brand’s exclusivity and appeal. These factors mean execution and capital discipline are critical.
The outlook is one of cautious optimism tempered by balance sheet constraints. Operationally, trends are favorable: demand remains strong, margins are improving, and cash generation has turned positive, suggesting the core concept is resonating globally. Continued innovation in wellness, digital engagement, and selective geographic expansion should support further growth if managed carefully. At the same time, the high debt load, negative equity, and reliance on sustained strong performance limit room for error. Future progress will likely be judged on the company’s ability to maintain growth while steadily strengthening its financial position and preserving the brand’s unique cachet.

CEO
Andrew Carnie
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
GOLDMAN SACHS GROUP INC
Shares:24.35M
Value:$218.92M
LANSDOWNE PARTNERS (UK) LLP
Shares:2.57M
Value:$23.08M
FIL LTD
Shares:2.16M
Value:$19.44M
Summary
Showing Top 3 of 150

