The ONE Group Hospitality, Inc.
NASDAQ:STKS · NASDAQ Capital Market
+$0.08 today
Vol 0.05M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:STKS · Revenue to Net Income
Key Ratios
Analysis
$807.4M of revenue converted into -$90.0M of net income for the selected period. Gross margin is 13.7% and net margin is -12.3%, showing how much revenue survives after costs and taxes. EPS is $-4.03, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $805.7M +19.7% | $673.3M +102.3% | $332.8M +5.1% | $316.6M +14.2% | $277.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $709.8M +28.9% | $550.6M +106.2% | $267.0M +6.8% | $250.1M +18.0% | $212.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $95.9M -21.9% | $122.8M +86.6% | $65.8M -1.2% | $66.6M +2.2% | $65.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 11.9% -6.3pp | 18.2% -1.5pp | 19.8% -1.3pp | 21.0% -2.5pp | 23.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $52.5M +18.9% | $44.2M +43.6% | $30.8M +5.7% | $29.1M +9.3% | $26.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $52.1M -53.5% | $112.0M +98.2% | $56.5M +12.4% | $50.3M +9.8% | $45.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $43.2M +26.7% | $34.1M +117.7% | $15.7M +29.1% | $12.1M +12.5% | $10.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $51.2M +25.7% | $40.7M +19.7% | $34.0M +29.2% | $26.3M -31.7% | $38.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 6.4% +0.3pp | 6.0% -4.2pp | 10.2% +1.9pp | 8.3% -5.6pp | 13.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $43.8M +306.3% | $10.8M +15.9% | $9.3M -43.0% | $16.3M -15.9% | $19.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 5.4% +3.8pp | 1.6% -1.2pp | 2.8% -2.4pp | 5.1% -1.8pp | 7.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $40.9M +31.5% | $31.1M +342.6% | $7.0M | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$76.7M -117.4% | -$35.3M -401.7% | -$7.0M -232.6% | -$2.1M -114.9% | $14.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$32.9M -34.4% | -$24.5M -1180.6% | $2.3M -84.0% | $14.2M -57.7% | $33.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -4.1% -0.4pp | -3.6% -4.3pp | 0.7% -3.8pp | 4.5% -7.6pp | 12.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $60.7M +874.6% | -$7.8M -345.1% | -$1.8M -301.4% | $874.0K -44.9% | $1.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$92.2M -482.9% | -$15.8M -435.4% | $4.7M -65.1% | $13.5M -56.8% | $31.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -11.4% -9.1pp | -2.4% -3.8pp | 1.4% -2.9pp | 4.3% -7.0pp | 11.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$4 -261.6% | -$1 -846.7% | $0 -64.3% | $0 -58.4% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$4 -261.6% | -$1 -846.7% | $0 -62.5% | $0 -57.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $31.0M -0.4% | $31.2M -1.3% | $31.6M -2.6% | $32.4M +4.0% | $31.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $31.0M -0.4% | $31.2M -3.5% | $32.3M -4.7% | $33.9M +0.2% | $33.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Lifetime Brands, Inc.
NASDAQ:LCUT
$191.98M
Commercial Vehicle Group, Inc.
NASDAQ:CVGI
$180.78M
Red Robin Gourmet Burgers, Inc.
NASDAQ:RRGB
$115.79M
Vera Bradley, Inc.
NASDAQ:VRA
$113.04M
Flanigan's Enterprises, Inc.
AMEX:BDL
$77.45M
Happy City Holdings Limited Class A Ordinary shares
NASDAQ:HCHL
$76.03M
Regis Corporation
NASDAQ:RGS
$68.09M
TH International Limited
NASDAQ:THCH
$51.90M
Allbirds, Inc.
BIRD
$50.36M
Chanson International Holding
CHSN
$12,355.00
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does STKS generate?
The ONE Group Hospitality, Inc. (STKS) reported $805.72M of revenue in fiscal 2025.
Is STKS profitable?
The ONE Group Hospitality, Inc. (STKS) reported -$92,241,000.00 of net income, with a net margin of -11.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.