Revenue
114 million USD
2025 Q2 · USD
Exact inputs and evidence
- Revenue: 114338000 USD Source
Annual consolidated revenue for 2025: about USD 246.9M, using the latest reported figures. The previous period, 2024, was about USD 700.9M.
114 million USD
2025 Q2 · USD
1.55%
2025 Q2 · %
-2.42 million USD
2025 Q2 · USD
11673247 USD
9267000 USD
977260 shares
-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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-93.4 million USD
2025-01-01 – 2025-12-31
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 700.94 million
–
Current period
USD 246.9 million
–
246900000 − 700937000 = -454037000 USD
700937000 USD · 2024-01-01 – 2024-12-31
Inspect prior input Prior source246900000 USD · 2025-01-01 – 2025-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 3.99 million
–
Current period
−USD 93.39 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 2.78 million
–
Current period
−USD 8.69 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Comparable inputs unavailable for: Capital expenditure.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2016 2016-01-01 – 2016-12-31 | 4953205 | 8919354 Derived | -3966149 | -856568 Derived | -3109581 | -3068089 Derived | Source
|
| 2017 2017-01-01 – 2017-12-31 | 7929137 | 19860161 Derived | -11931024 | 1279424 Derived | -13210448 | -4645830 Derived | Source
|
| 2018 2018-01-01 – 2018-12-31 | 6022669 | 9608515 Derived | -3585846 | 3616623 Derived | -7202469 | -2979382 Derived | Source
|
| 2019 2019-01-01 – 2019-12-31 | 4959005 | 8613010 Derived | -3654005 | 24731039 Derived | -28385044 | -5665851 Derived | Source
|
| 2020 2020-01-01 – 2020-12-31 | 4473447 | 14430896 Derived | -9957449 | 141656 Derived | -10099105 | -8566914 Derived | Source
|
| 2021 2021-01-01 – 2021-12-31 | 10349636 | 19796930 Derived | -9447294 | -1271164 Derived | -8176130 | -6654730 Derived | Source
|
| 2022 2022-01-01 – 2022-12-31 | 161698417 | 169814417 Derived | -8116000 | -154000 Derived | -7962000 | -795000 Derived | Source
|
| 2023 2023-01-01 – 2023-12-31 | 717506000 | 724510000 Derived | -7004000 | 820000 Derived | -7824000 | -21013000 Derived | Source
|
| 2024 2024-01-01 – 2024-12-31 | 700937000 | 694772000 Derived | 6165000 | 2173000 Derived | 3992000 | -2812000 Derived | Source
|
| 2025 2025-01-01 – 2025-12-31 | 246900000 | 287390000 Derived | -40490000 | 52898000 Derived | -93388000 | Unavailable | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2016 | Revenue | 4953205 |
|
| 2017 | Revenue | 7929137 |
|
| 2018 | Revenue | 6022669 |
|
| 2019 | Revenue | 4959005 |
|
| 2020 | Revenue | 4473447 |
|
| 2021 | Revenue | 10349636 |
|
| 2022 | Revenue | 161698417 |
|
| 2023 | Revenue | 717506000 |
|
| 2024 | Revenue | 700937000 |
|
| 2025 | Revenue | 246900000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2016 | Year over year | No prior comparable period |
|
| 2017 | Year over year | 60.1% |
|
| 2018 | Year over year | -24% |
|
| 2019 | Year over year | -17.7% |
|
| 2020 | Year over year | -9.8% |
|
| 2021 | Year over year | 131.4% |
|
| 2022 | Year over year | 1,462.4% |
|
| 2023 | Year over year | 343.7% |
|
| 2024 | Year over year | -2.3% |
|
| 2025 | Year over year | -64.8% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2016 | Operating margin | -80.1% |
|
| 2017 | Operating margin | -150.5% |
|
| 2018 | Operating margin | -59.5% |
|
| 2019 | Operating margin | -73.7% |
|
| 2020 | Operating margin | -222.6% |
|
| 2021 | Operating margin | -91.3% |
|
| 2022 | Operating margin | -5% |
|
| 2023 | Operating margin | -1% |
|
| 2024 | Operating margin | 0.9% |
|
| 2025 | Operating margin | -16.4% |
|
| 2016 | Net margin | -62.8% |
|
| 2017 | Net margin | -166.6% |
|
| 2018 | Net margin | -119.6% |
|
| 2019 | Net margin | -572.4% |
|
| 2020 | Net margin | -225.8% |
|
| 2021 | Net margin | -79% |
|
| 2022 | Net margin | -4.9% |
|
| 2023 | Net margin | -1.1% |
|
| 2024 | Net margin | 0.6% |
|
| 2025 | Net margin | -37.8% |
|
| 2016 | Free cash flow margin | -61.9% |
|
| 2017 | Free cash flow margin | -58.6% |
|
| 2018 | Free cash flow margin | -49.5% |
|
| 2019 | Free cash flow margin | -114.3% |
|
| 2020 | Free cash flow margin | -191.5% |
|
| 2021 | Free cash flow margin | -64.3% |
|
| 2022 | Free cash flow margin | -0.5% |
|
| 2023 | Free cash flow margin | -2.9% |
|
| 2024 | Free cash flow margin | -0.4% |
|
| 2025 | Free cash flow margin | Not reported |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2016 | Operating cash flow | -2110702 |
|
| 2017 | Operating cash flow | -3676999 |
|
| 2018 | Operating cash flow | -2726737 |
|
| 2019 | Operating cash flow | -4504226 |
|
| 2020 | Operating cash flow | -7785873 |
|
| 2021 | Operating cash flow | -6392711 |
|
| 2022 | Operating cash flow | -198000 |
|
| 2023 | Operating cash flow | -13735000 |
|
| 2024 | Operating cash flow | -2775000 |
|
| 2025 | Operating cash flow | -8694000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2016 | Free cash flow | -3068089 |
|
| 2017 | Free cash flow | -4645830 |
|
| 2018 | Free cash flow | -2979382 |
|
| 2019 | Free cash flow | -5665851 |
|
| 2020 | Free cash flow | -8566914 |
|
| 2021 | Free cash flow | -6654730 |
|
| 2022 | Free cash flow | -795000 |
|
| 2023 | Free cash flow | -21013000 |
|
| 2024 | Free cash flow | -2812000 |
|
| 2025 | Free cash flow | Unavailable |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2016 | Liabilities / assets | 47.7% |
|
| 2017 | Liabilities / assets | 175.4% |
|
| 2018 | Liabilities / assets | 163.4% |
|
| 2019 | Liabilities / assets | 96.1% |
|
| 2020 | Liabilities / assets | 44.8% |
|
| 2021 | Liabilities / assets | 17.1% |
|
| 2022 | Liabilities / assets | 39.2% |
|
| 2023 | Liabilities / assets | 86.4% |
|
| 2024 | Liabilities / assets | 80.3% |
|
| 2025 | Liabilities / assets | 1,989.7% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2016 | Current assets / current liabilities | 0.29× |
|
| 2017 | Current assets / current liabilities | 0.08× |
|
| 2018 | Current assets / current liabilities | 0.14× |
|
| 2019 | Current assets / current liabilities | 0.17× |
|
| 2020 | Current assets / current liabilities | 1.44× |
|
| 2021 | Current assets / current liabilities | 6.14× |
|
| 2022 | Current assets / current liabilities | 1.61× |
|
| 2023 | Current assets / current liabilities | 1.08× |
|
| 2024 | Current assets / current liabilities | 1.16× |
|
| 2025 | Current assets / current liabilities | 0.05× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2016 2016-01-01 – 2016-12-31 | −USD 3.11 million Exact valueExact value: -3109581 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.11 million Exact valueExact value: -2110702 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 957,387 Exact valueExact value: 957387 USD Share or citeThe 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 citeThe 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 valueExact value: -13210448 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.68 million Exact valueExact value: -3676999 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 968,831 Exact valueExact value: 968831 USD Share or citeThe 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 citeThe 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 valueExact value: -7202469 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.73 million Exact valueExact value: -2726737 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 252,645 Exact valueExact value: 252645 USD Share or citeThe 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 citeThe 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 valueExact value: -28385044 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.5 million Exact valueExact value: -4504226 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 1.16 million Exact valueExact value: 1161625 USD Share or citeThe 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 citeThe 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 valueExact value: -10099105 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.79 million Exact valueExact value: -7785873 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 781,041 Exact valueExact value: 781041 USD Share or citeThe 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 citeThe 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 valueExact value: -8176130 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 6.39 million Exact valueExact value: -6392711 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 262,019 Exact valueExact value: 262019 USD Share or citeThe 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 citeThe 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 valueExact value: -7962000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 198,000 Exact valueExact value: -198000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 597,000 Exact valueExact value: 597000 USD Share or citeThe 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 citeThe 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 valueExact value: -7824000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 13.74 million Exact valueExact value: -13735000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 7.28 million Exact valueExact value: 7278000 USD Share or citeThe 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 citeThe 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 valueExact value: 3992000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.78 million Exact valueExact value: -2775000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 37,000 Exact valueExact value: 37000 USD Share or citeThe 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 citeThe 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 valueExact value: -93388000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.69 million Exact valueExact value: -8694000 USD Share or citeThe 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.
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.