ONE Group Hospitality, Inc.
STKS Nasdaq Retail-Eating Places Financials FY2016βFY2025
What ONE Group Hospitality, Inc. does
No business description yet.
- Legal name
- ONE Group Hospitality, Inc.
- Fiscal year ends
- December 28, 2025
- Latest annual report
- 10-K Β· Mar 19, 2026
- Accession Β· CIK
- 0001104659-26-032065
0001399520
Revenue and margins
ONE Group Hospitality, Inc. had $806M of revenue in fiscal 2025, up 19.7% on the year before.
Net income and earnings per share
Loss periods are shown in red.
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
Cash flow
Free cash flow was β$27.3M in fiscal 2025, β3.4% of revenue. Cash from operations minus capital spending.
Dividends, buybacks and share count
ONE Group Hospitality, Inc. returned $1.1M to shareholders in fiscal 2025. The diluted share count fell 0.4%.
Balance sheet
Cash, debt and the ratios that show how comfortably ONE Group Hospitality, Inc. can carry it.
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $23.6M | $55.1M | $21.0M | $27.6M | $4.2M |
| Debt incl. finance leases | $24.8M | $75.2M | $74.4M | $349M | $355M |
| Net debt / EBITDA | 0.0x | 0.7x | 2.1x | 7.5x | 6.8x |
| Debt / equity | 0.4x | 1.1x | 1.1x | 7.6x | β |
| Interest coverage | 5.9x | 9.6x | 1.3x | 0.3x | 0.2x |
| Current ratio | 1.0x | 1.7x | 0.8x | 0.5x | 0.4x |
| Quick ratio | 0.9x | 1.6x | 0.7x | 0.4x | 0.4x |
| Total assets | $230M | $291M | $317M | $960M | $884M |
| Total liabilities | $169M | $222M | $250M | $759M | $773M |
| Shareholders' equity | $61.4M | $69.7M | $69.2M | $45.9M | β$75.8M |
| Net debt (β = net cash) | $1.1M | $20.1M | $53.3M | $322M | $351M |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
β
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8β9 is strong, 0β2 weak.
| Test | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income is positive | β | β | β | β | β | β | β | β | β | β |
| Cash from operations is positive | β | β | β | β | β | β | β | β | β | β |
| Return on assets rose | β | β | β | β | β | β | β | β | β | β |
| Cash from operations exceeds net income | β | β | β | β | β | β | β | β | β | β |
| Debt fell relative to assets | β | β | β | β | β | β | β | β | β | β |
| Current ratio rose | β | β | β | β | β | β | β | β | β | β |
| Share count didn't rise | β | β | β | β | β | β | β | β | β | β |
| Gross margin rose | β | β | β | β | β | β | β | β | β | β |
| Revenue rose relative to assets | β | β | β | β | β | β | β | β | β | β |
| F-score | β / 3 | 5 / 8 | 7 / 8 | 4 / 8 | 5 / 8 | 6 / 8 | 4 / 8 | 5 / 8 | 3 / 8 | 4 / 8 |
| Accruals ratio | β36.0% | β19.4% | β5.8% | 9.5% | β6.3% | 0.2% | β4.5% | β8.6% | β9.6% | β13.3% |
| Altman Z'' | β2.76 | β3.02 | β1.41 | 0.47 | β0.81 | 1.12 | 1.72 | 0.55 | β | β0.95 |
10 years of figures
US$ millions unless stated. Hover a ratio's name for its definition.
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | $72.4M | $79.7M | $85.6M | $121M | $142M | $277M | $317M | $333M | $673M | $806M |
| Net interest income | β$0.5M | β$1.2M | β$1.2M | β$2.0M | β$5.3M | β$3.8M | β$2.1M | β$7.0M | β$31.1M | β$40.9M |
| Operating income | β$5.6M | β$2.7M | $5.8M | $12.8M | β$13.7M | $19.4M | $16.3M | $9.3M | $8.9M | $8.0M |
| Interest expense | $0.8M | $1.0M | $1.0M | $1.7M | $4.4M | $3.3M | $1.7M | $7.4M | $28.8M | $37.1M |
| Pretax income | β$6.0M | β$3.8M | $4.6M | $10.0M | β$19.0M | $33.5M | $14.2M | $2.3M | β$26.4M | β$32.9M |
| Income tax | $10.4M | $0.6M | $0.7M | β$11.2M | β$5.4M | $1.6M | $0.9M | β$1.8M | β$8.4M | $60.7M |
| Net income | β$16.7M | β$4.2M | $3.3M | $20.8M | β$12.8M | $31.3M | $13.5M | $4.7M | β$17.1M | β$92.2M |
| Net income to common | β | β | β | β | β | β | β | $4.7M | β$36.2M | β$125M |
| Diluted EPS | β$0.66 | β$0.17 | $0.12 | $0.70 | β$0.44 | $0.93 | $0.40 | $0.15 | β$1.16 | β$4.05 |
| Diluted shares | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
| Cash flow | ||||||||||
| Cash from operations | $2.1M | $6.0M | $6.4M | $8.4M | $0.4M | $31.0M | $25.3M | $30.8M | $44.2M | $30.3M |
| Capital expenditure | $10.6M | $4.6M | $4.1M | $4.4M | $5.8M | $11.5M | $32.6M | $53.6M | $71.6M | $57.6M |
| Free cash flow | β$8.5M | $1.4M | $2.3M | $4.0M | β$5.4M | $19.5M | β$7.4M | β$22.8M | β$27.4M | β$27.3M |
| Depreciation and amortization | $2.6M | $3.1M | $2.8M | $5.4M | $10.1M | $10.8M | $12.1M | $15.7M | $34.1M | $43.2M |
| Stock-based compensation | $0.8M | $1.1M | $1.3M | $1.3M | $1.8M | $3.2M | $4.0M | $5.0M | $6.0M | $5.4M |
| Acquisitions | β | β | β | $26.0M | β | β | β | β | $370M | β |
| Share buybacks | β | β | β | β | β | $0.0M | $7.1M | $7.9M | $3.2M | $1.1M |
| Dividends and buybacks | β | β | β | β | β | $0.0M | $7.1M | $7.9M | $3.2M | $1.1M |
| Balance sheet | ||||||||||
| Cash and short-term investments | $0.9M | $1.5M | $1.6M | $12.3M | $24.4M | $23.6M | $55.1M | $21.0M | $27.6M | $4.2M |
| Total debt | $17.2M | $14.1M | $10.8M | $48.3M | $47.5M | $24.8M | $74.3M | $73.5M | $348M | $354M |
| Finance lease liabilities | β | β | β | β | β | β | $0.9M | $0.9M | $0.9M | $0.6M |
| Current assets | $9.3M | $9.8M | $11.5M | $27.1M | $34.4M | $42.9M | $78.5M | $46.7M | $69.3M | $56.9M |
| Current liabilities | $13.2M | $16.9M | $17.8M | $28.1M | $40.7M | $42.3M | $45.7M | $58.2M | $131M | $133M |
| Inventory | $1.3M | $1.4M | $1.4M | $3.1M | $2.5M | $3.9M | $5.7M | $6.2M | $11.3M | $9.8M |
| Property and equipment, net | $36.8M | $37.8M | $39.3M | $70.5M | $67.3M | $69.6M | $94.1M | $140M | $276M | $278M |
| Goodwill | β | β | β | β | β | β | β | β | $156M | $156M |
| Intangible assets | β | β | β | $17.2M | $16.3M | $15.5M | $15.3M | $15.3M | $133M | $129M |
| Total assets | $52.1M | $53.0M | $56.0M | $207M | $216M | $230M | $291M | $317M | $960M | $884M |
| Total liabilities | $44.8M | $46.5M | $43.9M | $173M | $194M | $169M | $222M | $250M | $759M | $773M |
| Preferred stock | $0.0M | $0.0M | $0.0M | β | β | β | β | β | β | β |
| Shareholders' equity | $8.1M | $7.5M | $12.5M | $34.3M | $23.2M | $61.4M | $69.7M | $69.2M | $45.9M | β$75.8M |
| Margins | ||||||||||
| Operating margin | β7.8% | β3.3% | 6.8% | 10.6% | β9.6% | 7.0% | 5.1% | 2.8% | 1.3% | 1.0% |
| EBITDA margin | β4.2% | 0.6% | 10.1% | 15.1% | β2.5% | 10.9% | 9.0% | 7.5% | 6.4% | 6.4% |
| Net margin | β23.0% | β5.3% | 3.8% | 17.3% | β9.0% | 11.3% | 4.3% | 1.4% | β2.5% | β11.4% |
| FCF margin | β11.7% | 1.7% | 2.7% | 3.3% | β3.8% | 7.0% | β2.3% | β6.8% | β4.1% | β3.4% |
| Net interest share of revenue | β0.6% | β1.5% | β1.4% | β1.6% | β3.8% | β1.4% | β0.7% | β2.1% | β4.6% | β5.1% |
| Returns | ||||||||||
| Return on capital | β18.3% | β10.5% | 22.6% | 18.2% | β23.4% | 29.5% | 17.2% | 7.6% | 1.9% | 2.3% |
| Return on capital employed | β14.4% | β7.4% | 15.2% | 7.2% | β7.8% | 10.3% | 6.6% | 3.6% | 1.1% | 1.1% |
| Return on equity | β206.5% | β54.2% | 32.8% | 89.0% | β44.6% | 74.1% | 20.6% | 6.8% | β29.7% | β |
| Return on assets | β32.0% | β8.0% | 6.0% | 15.9% | β6.1% | 14.1% | 5.2% | 1.6% | β2.7% | β10.0% |
| Return on tangible equity | β206.5% | β56.4% | 26.2% | 121.6% | β186.8% | 68.3% | 24.9% | 8.8% | β | β |
| Growth | ||||||||||
| Revenue growth | β | 10.0% | 7.5% | 41.0% | 17.6% | 95.3% | 14.2% | 5.1% | 102.3% | 19.7% |
| Net income growth | β | β | β | 536.3% | β161.6% | β | β56.8% | β65.1% | β462.4% | β |
| EPS growth | β | β | β | 483.3% | β162.9% | β | β57.0% | β62.5% | β873.3% | β |
| FCF growth | β | β | 70.1% | 70.9% | β233.8% | β | β137.8% | β | β | β |
| Share count change | β | 1.3% | 10.7% | 5.4% | β2.5% | 16.9% | 0.2% | β4.7% | β3.5% | β0.4% |
| Financial health | ||||||||||
| Net debt / EBITDA | β | 28.3x | 1.1x | 2.0x | β | 0.0x | 0.7x | 2.1x | 7.5x | 6.8x |
| Debt / equity | 2.1x | 1.9x | 0.9x | 1.4x | 2.0x | 0.4x | 1.1x | 1.1x | 7.6x | β |
| Interest coverage | β7.0x | β2.7x | 5.8x | 7.5x | β3.1x | 5.9x | 9.6x | 1.3x | 0.3x | 0.2x |
| Current ratio | 0.7x | 0.6x | 0.6x | 1.0x | 0.8x | 1.0x | 1.7x | 0.8x | 0.5x | 0.4x |
| Quick ratio | 0.6x | 0.5x | 0.6x | 0.9x | 0.8x | 0.9x | 1.6x | 0.7x | 0.4x | 0.4x |
| Capital allocation | ||||||||||
| Capex / revenue | 14.7% | 5.8% | 4.8% | 3.6% | 4.1% | 4.1% | 10.3% | 16.1% | 10.6% | 7.1% |
| Stock comp / revenue | 1.2% | 1.3% | 1.5% | 1.1% | 1.2% | 1.2% | 1.3% | 1.5% | 0.9% | 0.7% |
| Payouts / FCF | β | β | β | β | β | 0.2% | β | β | β | β |
| Quality scores | ||||||||||
| Piotroski F-score | β | 5.0 | 7.0 | 4.0 | 5.0 | 6.0 | 4.0 | 5.0 | 3.0 | 4.0 |
| Altman Z'' | β2.8 | β3.0 | β1.4 | 0.5 | β0.8 | 1.1 | 1.7 | 0.5 | β | β1.0 |
| Accruals ratio | β36.0% | β19.4% | β5.8% | 9.5% | β6.3% | 0.2% | β4.5% | β8.6% | β9.6% | β13.3% |
Source: SEC EDGAR XBRL filings (CIK 0001399520). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only β not investment advice. Check the original filings before relying on any figure.