SADOT GROUP INC.

EDGAR

Annual consolidated revenue for 2025: about USD 246.9M, using the latest reported figures. The previous period, 2024, was about USD 700.9M.

Watchlist

Latest quarter

Revenue

114 million USD

2025 Q2 · USD

Exact inputs and evidence

Operating margin

1.55%

2025 Q2 · %

Exact inputs and evidence
  • Operating Income: 1770000 USD Source
  • Revenue: 114338000 USD Source

Operating cash flow

-2.42 million USD

2025 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5367000 USD Source
  • Operating Cash Flow: -2950000 USD Source
Cash and cash equivalents
11.7 million USD Source
Exact value

11673247 USD

Long-term debt including current maturities
9.27 million USD Source
Exact value

9267000 USD

Shares outstanding
977 thousand shares Source
Exact value

977260 shares

Reported share-count change

-85.65% · -5.83 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 6810403 shares · 2025-06-30· Source
  • 977260 shares · 2026-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-93.4 million USD

2025-01-01 – 2025-12-31

Exact inputs and evidence
  • Net income: 938000 USD · 2025-01-01 – 2025-03-31 Source
  • Net income: 389000 USD · 2025-04-01 – 2025-06-30 Source
  • Net income: -15189000 USD · 2025-07-01 – 2025-09-30 Source
  • Net income: -93388000 USD · 2025-01-01 – 2025-12-31 Source
  • Net income: -13862000 USD · 2025-01-01 – 2025-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2026-10-13.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2025-12-31
  • Operating income: 10 of 11 periods available· newest 2025-12-31
  • Net income: 10 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2024-12-31
  • Total assets: 10 of 11 periods available· newest 2025-12-31
  • Total liabilities: 10 of 11 periods available· newest 2025-12-31
  • Current assets: 10 of 11 periods available· newest 2025-12-31
  • Current liabilities: 10 of 11 periods available· newest 2025-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2025-12-31
  • Shares outstanding: 10 of 11 periods available· newest 2025-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -64.8%

    Prior period

    USD 700.94 million

    –

    Current period

    USD 246.9 million

    –

    Exact inputs and evidence

    246900000 − 700937000 = -454037000 USD

    700937000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    246900000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -2,439.4%

    Prior period

    USD 3.99 million

    –

    Current period

    −USD 93.39 million

    –

    Exact inputs and evidence

    -93388000 − 3992000 = -97380000 USD

    3992000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -93388000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −USD 5.92 million

    Prior period

    −USD 2.78 million

    –

    Current period

    −USD 8.69 million

    –

    Exact inputs and evidence

    -8694000 − -2775000 = -5919000 USD

    -2775000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -8694000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 246.9 million 100% of revenue
  • Operating costs Derived USD 287.39 million 116% of revenue
  • Operating income −USD 40.49 million −16% of revenue
  • Tax, interest and other Derived USD 52.9 million 21% of revenue
  • Net income −USD 93.39 million −38% of revenue

Cash

  • Operating cash flow −USD 8.69 million −3.5% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2016 Operating loss: operating costs were 180% of revenue.
  • 2017 Operating loss: operating costs were 250% of revenue.
  • 2018 Operating loss: operating costs were 160% of revenue.
  • 2019 Operating loss: operating costs were 174% of revenue.
  • 2020 Operating loss: operating costs were 323% of revenue.
  • 2021 Operating loss: operating costs were 191% of revenue.
  • 2022 Operating loss: operating costs were 105% of revenue.
  • 2023 Operating loss: operating costs were 101% of revenue.
  • 2024 99%
  • 2025 Operating loss: operating costs were 116% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2016 2016-01-01 – 2016-12-314953205 8919354 Derived -3966149 -856568 Derived -3109581 -3068089 Derived
Source
2017 2017-01-01 – 2017-12-317929137 19860161 Derived -11931024 1279424 Derived -13210448 -4645830 Derived
Source
2018 2018-01-01 – 2018-12-316022669 9608515 Derived -3585846 3616623 Derived -7202469 -2979382 Derived
Source
2019 2019-01-01 – 2019-12-314959005 8613010 Derived -3654005 24731039 Derived -28385044 -5665851 Derived
Source
2020 2020-01-01 – 2020-12-314473447 14430896 Derived -9957449 141656 Derived -10099105 -8566914 Derived
Source
2021 2021-01-01 – 2021-12-3110349636 19796930 Derived -9447294 -1271164 Derived -8176130 -6654730 Derived
Source
2022 2022-01-01 – 2022-12-31161698417 169814417 Derived -8116000 -154000 Derived -7962000 -795000 Derived
Source
2023 2023-01-01 – 2023-12-31717506000 724510000 Derived -7004000 820000 Derived -7824000 -21013000 Derived
Source
2024 2024-01-01 – 2024-12-31700937000 694772000 Derived 6165000 2173000 Derived 3992000 -2812000 Derived
Source
2025 2025-01-01 – 2025-12-31246900000 287390000 Derived -40490000 52898000 Derived -93388000 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 246.9M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.774.9M581.2M387.5M193.7M0.0201620212025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Revenue4953205
2017Revenue7929137
2018Revenue6022669
2019Revenue4959005
2020Revenue4473447
2021Revenue10349636
2022Revenue161698417
2023Revenue717506000
2024Revenue700937000
2025Revenue246900000

Revenue growth

Change in revenue from the same financial period one year earlier.

-64.8% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1,585%1,142%699%256%-187%201620212025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2016Year over yearNo prior comparable period
2017Year over year60.1%
2018Year over year-24%
2019Year over year-17.7%
2020Year over year-9.8%
2021Year over year131.4%
2022Year over year1,462.4%
2023Year over year343.7%
2024Year over year-2.3%
2025Year over year-64.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -16.4% 2025
Net margin -37.8% 2025
Free cash flow margin -0.4% 2024
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.47%-120%-286%-452%-618%201620212025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2016Operating margin-80.1%
2017Operating margin-150.5%
2018Operating margin-59.5%
2019Operating margin-73.7%
2020Operating margin-222.6%
2021Operating margin-91.3%
2022Operating margin-5%
2023Operating margin-1%
2024Operating margin0.9%
2025Operating margin-16.4%
2016Net margin-62.8%
2017Net margin-166.6%
2018Net margin-119.6%
2019Net margin-572.4%
2020Net margin-225.8%
2021Net margin-79%
2022Net margin-4.9%
2023Net margin-1.1%
2024Net margin0.6%
2025Net margin-37.8%
2016Free cash flow margin-61.9%
2017Free cash flow margin-58.6%
2018Free cash flow margin-49.5%
2019Free cash flow margin-114.3%
2020Free cash flow margin-191.5%
2021Free cash flow margin-64.3%
2022Free cash flow margin-0.5%
2023Free cash flow margin-2.9%
2024Free cash flow margin-0.4%
2025Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8.7M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.1M-2.9M-6.9M-10.9M-14.8M201620212025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Operating cash flow-2110702
2017Operating cash flow-3676999
2018Operating cash flow-2726737
2019Operating cash flow-4504226
2020Operating cash flow-7785873
2021Operating cash flow-6392711
2022Operating cash flow-198000
2023Operating cash flow-13735000
2024Operating cash flow-2775000
2025Operating cash flow-8694000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -2.8M 2024
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.7M-4.4M-10.5M-16.6M-22.7M201620212025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2016Free cash flow-3068089
2017Free cash flow-4645830
2018Free cash flow-2979382
2019Free cash flow-5665851
2020Free cash flow-8566914
2021Free cash flow-6654730
2022Free cash flow-795000
2023Free cash flow-21013000
2024Free cash flow-2812000
2025Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

1,989.7% 2025
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2,149%1,612%1,074%537%0%201620212025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2016Liabilities / assets47.7%
2017Liabilities / assets175.4%
2018Liabilities / assets163.4%
2019Liabilities / assets96.1%
2020Liabilities / assets44.8%
2021Liabilities / assets17.1%
2022Liabilities / assets39.2%
2023Liabilities / assets86.4%
2024Liabilities / assets80.3%
2025Liabilities / assets1,989.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.05× 2025
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.63×4.97×3.31×1.66×0.00×201620212025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2016Current assets / current liabilities0.29×
2017Current assets / current liabilities0.08×
2018Current assets / current liabilities0.14×
2019Current assets / current liabilities0.17×
2020Current assets / current liabilities1.44×
2021Current assets / current liabilities6.14×
2022Current assets / current liabilities1.61×
2023Current assets / current liabilities1.08×
2024Current assets / current liabilities1.16×
2025Current assets / current liabilities0.05×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2016 2016-01-01 – 2016-12-31
−USD 3.11 million
Exact value

Exact value: -3109581 USD

2016-01-01 – 2016-12-31: -3109581 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.11 million
Exact value

Exact value: -2110702 USD

2016-01-01 – 2016-12-31: -2110702 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 957,387
Exact value

Exact value: 957387 USD

2016-01-01 – 2016-12-31: 957387 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.07 million
Calculation and evidence

-2110702 − 957387 USD

Exact free cash flow: -3068089 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 13.21 million
Exact value

Exact value: -13210448 USD

2017-01-01 – 2017-12-31: -13210448 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.68 million
Exact value

Exact value: -3676999 USD

2017-01-01 – 2017-12-31: -3676999 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 968,831
Exact value

Exact value: 968831 USD

2017-01-01 – 2017-12-31: 968831 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.65 million
Calculation and evidence

-3676999 − 968831 USD

Exact free cash flow: -4645830 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
−USD 7.2 million
Exact value

Exact value: -7202469 USD

2018-01-01 – 2018-12-31: -7202469 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.73 million
Exact value

Exact value: -2726737 USD

2018-01-01 – 2018-12-31: -2726737 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 252,645
Exact value

Exact value: 252645 USD

2018-01-01 – 2018-12-31: 252645 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.98 million
Calculation and evidence

-2726737 − 252645 USD

Exact free cash flow: -2979382 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 28.39 million
Exact value

Exact value: -28385044 USD

2019-01-01 – 2019-12-31: -28385044 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.5 million
Exact value

Exact value: -4504226 USD

2019-01-01 – 2019-12-31: -4504226 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.16 million
Exact value

Exact value: 1161625 USD

2019-01-01 – 2019-12-31: 1161625 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 5.67 million
Calculation and evidence

-4504226 − 1161625 USD

Exact free cash flow: -5665851 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
−USD 10.1 million
Exact value

Exact value: -10099105 USD

2020-01-01 – 2020-12-31: -10099105 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 7.79 million
Exact value

Exact value: -7785873 USD

2020-01-01 – 2020-12-31: -7785873 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 781,041
Exact value

Exact value: 781041 USD

2020-01-01 – 2020-12-31: 781041 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 8.57 million
Calculation and evidence

-7785873 − 781041 USD

Exact free cash flow: -8566914 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
−USD 8.18 million
Exact value

Exact value: -8176130 USD

2021-01-01 – 2021-12-31: -8176130 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.39 million
Exact value

Exact value: -6392711 USD

2021-01-01 – 2021-12-31: -6392711 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 262,019
Exact value

Exact value: 262019 USD

2021-01-01 – 2021-12-31: 262019 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 6.65 million
Calculation and evidence

-6392711 − 262019 USD

Exact free cash flow: -6654730 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 7.96 million
Exact value

Exact value: -7962000 USD

2022-01-01 – 2022-12-31: -7962000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 198,000
Exact value

Exact value: -198000 USD

2022-01-01 – 2022-12-31: -198000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 597,000
Exact value

Exact value: 597000 USD

2022-01-01 – 2022-12-31: 597000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 795,000
Calculation and evidence

-198000 − 597000 USD

Exact free cash flow: -795000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
−USD 7.82 million
Exact value

Exact value: -7824000 USD

2023-01-01 – 2023-12-31: -7824000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 13.74 million
Exact value

Exact value: -13735000 USD

2023-01-01 – 2023-12-31: -13735000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.28 million
Exact value

Exact value: 7278000 USD

2023-01-01 – 2023-12-31: 7278000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 21.01 million
Calculation and evidence

-13735000 − 7278000 USD

Exact free cash flow: -21013000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2024 2024-01-01 – 2024-12-31
USD 3.99 million
Exact value

Exact value: 3992000 USD

2024-01-01 – 2024-12-31: 3992000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.78 million
Exact value

Exact value: -2775000 USD

2024-01-01 – 2024-12-31: -2775000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 37,000
Exact value

Exact value: 37000 USD

2024-01-01 – 2024-12-31: 37000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.81 million
Calculation and evidence

-2775000 − 37000 USD

Exact free cash flow: -2812000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2025 2025-01-01 – 2025-12-31
−USD 93.39 million
Exact value

Exact value: -93388000 USD

2025-01-01 – 2025-12-31: -93388000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 8.69 million
Exact value

Exact value: -8694000 USD

2025-01-01 – 2025-12-31: -8694000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

54 filings · 3,913 latest values · 3,913 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001701756, 1701756, GRIL, SDOT, edgar:1701756

Also known as MUSCLE MAKER, INC., Muscle Maker, Inc., Muscle Maker, Inc., SADOT GROUP INC., Sadot Group Inc., Sadot Group Inc., Sadot Group, Inc.