STKS
STKS
The ONE Group Hospitality, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $180.2M ▼ | $30.76M ▲ | $-76.74M ▼ | -42.59% ▼ | $-2.75 ▼ | $3.19M ▼ |
| Q2-2025 | $207.38M ▼ | $11.94M ▼ | $-10.1M ▼ | -4.87% ▼ | $-0.59 ▼ | $11.53M ▼ |
| Q1-2025 | $211.13M ▼ | $28.5M ▼ | $975K ▼ | 0.46% ▼ | $-0.21 ▼ | $26.1M ▼ |
| Q4-2024 | $221.88M ▲ | $31.47M ▼ | $2.06M ▲ | 0.93% ▲ | $-0.18 ▲ | $38.48M ▲ |
| Q3-2024 | $193.97M | $31.48M | $-8.89M | -4.58% | $-0.52 | $13.52M |
What's going well?
The company kept gross profit nearly flat despite lower sales. Share count is stable, so no dilution for shareholders.
What's concerning?
Revenue dropped sharply, operating expenses soared, and the bottom line loss widened dramatically. The huge tax expense makes results look even worse and raises questions about accounting or one-time items.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $5.55M ▲ | $879.53M ▼ | $762.64M ▲ | $120.88M ▼ |
| Q2-2025 | $4.66M ▼ | $935.68M ▼ | $742.05M ▼ | $196.86M ▼ |
| Q1-2025 | $21.42M ▼ | $956.02M ▼ | $752.89M ▼ | $206.13M ▲ |
| Q4-2024 | $27.58M ▼ | $959.35M ▲ | $756.75M ▲ | $205.25M ▲ |
| Q3-2024 | $28.18M | $953.47M | $753.93M | $202.05M |
What's financially strong about this company?
The company owns a lot of physical assets and property, and receivables and inventory are not piling up. They are not stretching payments to suppliers.
What are the financial risks or weaknesses?
Debt is extremely high compared to equity, cash is very low, and the company has a history of losses. Liquidity is in crisis, and equity dropped sharply this quarter.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-77.5M ▼ | $5.89M ▲ | $-12.02M ▲ | $7.03M ▲ | $886K ▲ | $-6.13M ▲ |
| Q2-2025 | $-10.33M ▼ | $2.79M ▼ | $-17.8M ▼ | $-1.87M ▼ | $-16.76M ▼ | $-15.01M ▼ |
| Q1-2025 | $622K ▼ | $8.54M ▼ | $-14.35M ▲ | $-346K ▲ | $-6.16M ▼ | $-5.8M ▼ |
| Q4-2024 | $1.92M ▲ | $18.52M ▼ | $-17.79M ▲ | $-1.23M ▲ | $-609K ▲ | $733K ▲ |
| Q3-2024 | $-9.05M | $19.11M | $-20.06M | $-3.24M | $-4.12M | $287K |
What's strong about this company's cash flow?
Operating cash flow improved to $5.9 million, and free cash flow burn dropped sharply from last quarter. The company managed to increase its cash balance despite ongoing investments.
What are the cash flow concerns?
STKS is still burning cash after investments and had to borrow $7.5 million to keep going. Most of the reported loss is from non-cash items, but the business can't sustain itself without outside funding and working capital boosts.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Deferred license revenue | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Management license franchise and incentive fee revenue | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Owned restaurant | $220.00M ▲ | $210.00M ▼ | $0 ▼ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Domestic | $390.00M ▲ | $210.00M ▼ | $210.00M ▲ | $180.00M ▼ |
International | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at The ONE Group Hospitality, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include powerful revenue growth, a clear experiential niche with recognizable brands, and steadily improving operating cash flow. The expanded asset base and higher equity capital provide a larger platform on which to build. The company’s innovation in concept design, loyalty, and asset-light partnerships further strengthens its strategic position and offers multiple levers for future expansion.
Major risks center on profitability, leverage, and execution. Margins have declined and net income has swung back into loss despite record sales. Debt levels and interest costs are much higher, while liquidity has weakened, leaving less room for operational missteps. Persistent negative free cash flow, dependence on external financing, integration risk from acquisitions, and exposure to economic cycles in discretionary dining all add to the risk profile.
The outlook is balanced between opportunity and vulnerability. If STKS can integrate recent acquisitions smoothly, stabilize margins, and slow its investment pace to align more closely with internal cash generation, the enlarged footprint and strong brands could support a more durable earnings base. If cost pressures, competitive intensity, or weaker consumer spending persist, the combination of high leverage and negative free cash flow could become more problematic. Future results will likely hinge on management’s ability to shift from rapid expansion toward more disciplined, cash-focused growth while preserving the experiential edge that differentiates its concepts.
About The ONE Group Hospitality, Inc.
https://togrp.comThe ONE Group Hospitality, Inc., a hospitality company, develops, owns, operates, manages, and licenses restaurants and lounges worldwide. It operates through STK, Kona Grill, and ONE Hospitality segments. The company also provides turn-key food and beverage services for hospitality venues, including hotels, casinos, and other locations.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $180.2M ▼ | $30.76M ▲ | $-76.74M ▼ | -42.59% ▼ | $-2.75 ▼ | $3.19M ▼ |
| Q2-2025 | $207.38M ▼ | $11.94M ▼ | $-10.1M ▼ | -4.87% ▼ | $-0.59 ▼ | $11.53M ▼ |
| Q1-2025 | $211.13M ▼ | $28.5M ▼ | $975K ▼ | 0.46% ▼ | $-0.21 ▼ | $26.1M ▼ |
| Q4-2024 | $221.88M ▲ | $31.47M ▼ | $2.06M ▲ | 0.93% ▲ | $-0.18 ▲ | $38.48M ▲ |
| Q3-2024 | $193.97M | $31.48M | $-8.89M | -4.58% | $-0.52 | $13.52M |
What's going well?
The company kept gross profit nearly flat despite lower sales. Share count is stable, so no dilution for shareholders.
What's concerning?
Revenue dropped sharply, operating expenses soared, and the bottom line loss widened dramatically. The huge tax expense makes results look even worse and raises questions about accounting or one-time items.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $5.55M ▲ | $879.53M ▼ | $762.64M ▲ | $120.88M ▼ |
| Q2-2025 | $4.66M ▼ | $935.68M ▼ | $742.05M ▼ | $196.86M ▼ |
| Q1-2025 | $21.42M ▼ | $956.02M ▼ | $752.89M ▼ | $206.13M ▲ |
| Q4-2024 | $27.58M ▼ | $959.35M ▲ | $756.75M ▲ | $205.25M ▲ |
| Q3-2024 | $28.18M | $953.47M | $753.93M | $202.05M |
What's financially strong about this company?
The company owns a lot of physical assets and property, and receivables and inventory are not piling up. They are not stretching payments to suppliers.
What are the financial risks or weaknesses?
Debt is extremely high compared to equity, cash is very low, and the company has a history of losses. Liquidity is in crisis, and equity dropped sharply this quarter.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-77.5M ▼ | $5.89M ▲ | $-12.02M ▲ | $7.03M ▲ | $886K ▲ | $-6.13M ▲ |
| Q2-2025 | $-10.33M ▼ | $2.79M ▼ | $-17.8M ▼ | $-1.87M ▼ | $-16.76M ▼ | $-15.01M ▼ |
| Q1-2025 | $622K ▼ | $8.54M ▼ | $-14.35M ▲ | $-346K ▲ | $-6.16M ▼ | $-5.8M ▼ |
| Q4-2024 | $1.92M ▲ | $18.52M ▼ | $-17.79M ▲ | $-1.23M ▲ | $-609K ▲ | $733K ▲ |
| Q3-2024 | $-9.05M | $19.11M | $-20.06M | $-3.24M | $-4.12M | $287K |
What's strong about this company's cash flow?
Operating cash flow improved to $5.9 million, and free cash flow burn dropped sharply from last quarter. The company managed to increase its cash balance despite ongoing investments.
What are the cash flow concerns?
STKS is still burning cash after investments and had to borrow $7.5 million to keep going. Most of the reported loss is from non-cash items, but the business can't sustain itself without outside funding and working capital boosts.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Deferred license revenue | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Management license franchise and incentive fee revenue | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Owned restaurant | $220.00M ▲ | $210.00M ▼ | $0 ▼ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Domestic | $390.00M ▲ | $210.00M ▼ | $210.00M ▲ | $180.00M ▼ |
International | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at The ONE Group Hospitality, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include powerful revenue growth, a clear experiential niche with recognizable brands, and steadily improving operating cash flow. The expanded asset base and higher equity capital provide a larger platform on which to build. The company’s innovation in concept design, loyalty, and asset-light partnerships further strengthens its strategic position and offers multiple levers for future expansion.
Major risks center on profitability, leverage, and execution. Margins have declined and net income has swung back into loss despite record sales. Debt levels and interest costs are much higher, while liquidity has weakened, leaving less room for operational missteps. Persistent negative free cash flow, dependence on external financing, integration risk from acquisitions, and exposure to economic cycles in discretionary dining all add to the risk profile.
The outlook is balanced between opportunity and vulnerability. If STKS can integrate recent acquisitions smoothly, stabilize margins, and slow its investment pace to align more closely with internal cash generation, the enlarged footprint and strong brands could support a more durable earnings base. If cost pressures, competitive intensity, or weaker consumer spending persist, the combination of high leverage and negative free cash flow could become more problematic. Future results will likely hinge on management’s ability to shift from rapid expansion toward more disciplined, cash-focused growth while preserving the experiential edge that differentiates its concepts.

CEO
Emanuel P. N. Hilario
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 17
Ratings Snapshot
Rating : C-
Most Recent Analyst Grades
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
KANEN WEALTH MANAGEMENT LLC
Shares:4.33M
Value:$8.75M
NANTAHALA CAPITAL MANAGEMENT, LLC
Shares:2.12M
Value:$4.28M
BLACKROCK INC.
Shares:1.43M
Value:$2.88M
Summary
Showing Top 3 of 48

