GRIL
Income statement / Annual
Last year (2022), Muscle Maker, Inc.'s total revenue was $161.70 M,
an increase of 1,462.36% from the previous year.
In 2022, Muscle Maker, Inc.'s net income was -$7.96 M.
See Muscle Maker, Inc.’s key income statements, including revenue, expenses, profit, and income.
| Period |
FY-2022
|
FY-2021
|
FY-2020
|
FY-2019
|
FY-2018
|
FY-2017
|
FY-2016
|
| Period Ended |
12/31/2022 |
12/31/2021 |
12/31/2020 |
12/31/2019 |
12/31/2018 |
12/31/2017 |
12/31/2016 |
| Operating Revenue |
$161.70 M
|
$10.35 M
|
$4.47 M
|
$4.96 M
|
$6.02 M
|
$7.93 M
|
$4.95 M
|
| Cost of Revenue |
$157.70 M |
$9.30 M |
$5.33 M |
$4.09 M |
$4.73 M |
$7.12 M |
$3.94 M |
| Gross Profit |
$4.00 M |
$1.05 M |
-$858,672.00 |
$871,798.00 |
$1.29 M |
$806,501.00 |
$1.01 M |
| Gross Profit Ratio |
0.02 |
0.1 |
-0.19 |
0.18 |
0.22 |
0.1 |
0.2 |
| Research and Development
Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
| General & Administrative
Expenses |
$9.75 M
|
$8.09 M
|
$8.58 M
|
$4.24 M
|
$4.36 M
|
$7.98 M
|
$4.77 M
|
| Selling & Marketing
Expenses |
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
| Selling, General &
Administrative Expenses |
$9.75 M
|
$8.09 M
|
$8.58 M
|
$4.24 M
|
$4.36 M
|
$7.98 M
|
$4.77 M
|
| Other Expenses |
$2.02 M |
$1.21 M |
$422,546.00 |
$280,955.00 |
$96,221.00 |
$88,874.00 |
$6,563.00 |
| Operating Expenses |
$11.77 M |
$9.30 M |
$9.00 M |
$4.53 M |
$4.88 M |
$8.43 M |
$4.98 M |
| Cost And Expenses |
$169.47 M |
$18.60 M |
$14.33 M |
$8.61 M |
$9.61 M |
$15.55 M |
$8.92 M |
| Interest Income |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Interest Expense |
$6,730.00 |
$50,170.00 |
$154,799.00 |
$4.22 M |
$3.26 M |
$3.97 M |
$132,819.00 |
| Depreciation &
Amortization |
$2.06 M
|
$1.32 M
|
$535,689.00
|
-$14.82 M
|
$200,885.00
|
$446,369.00
|
$204,486.00
|
| EBITDA |
-$5.71 M
|
-$6.92 M
|
-$9.42 M
|
-$18.47 M
|
-$3.29 M
|
-$7.09 M
|
-$3.76 M
|
| EBITDA Ratio |
-0.04 |
-0.67 |
-2.11 |
-3.73 |
-0.55 |
-0.89 |
-0.76 |
| Operating Income Ratio
|
-0.05
|
-0.8
|
-2.23
|
-0.74
|
-0.6
|
-1.5
|
-0.8
|
| Total Other
Income/Expenses Net |
-$167,617.00
|
$70,285.00
|
-$141,656.00
|
-$24.73 M
|
-$3.62 M
|
-$3.88 M
|
-$126,256.00
|
| Income Before Tax |
-$7.94 M |
-$8.18 M |
-$10.10 M |
-$28.39 M |
-$7.20 M |
-$15.81 M |
-$4.09 M |
| Income Before Tax Ratio
|
-0.05
|
-0.79
|
-2.26
|
-5.72
|
-1.2
|
-1.99
|
-0.83
|
| Income Tax Expense |
$24,771.00 |
$168,573.00 |
$167,942.00 |
-$10.88 M |
-$359,948.00 |
-$246,527.00 |
$127,282.00 |
| Net Income |
-$7.96 M |
-$8.34 M |
-$10.27 M |
-$17.51 M |
-$7.20 M |
-$13.21 M |
-$3.11 M |
| Net Income Ratio |
-0.05 |
-0.81 |
-2.3 |
-3.53 |
-1.2 |
-1.67 |
-0.63 |
| EPS |
-0.28 |
-0.51 |
-1.35 |
-2.41 |
-0.99 |
-1.82 |
-0.43 |
| EPS Diluted |
-0.28 |
-0.51 |
-1.35 |
-2.41 |
-0.99 |
-1.82 |
-0.43 |
| Weighted Average Shares
Out |
$28.56 M
|
$16.47 M
|
$7.58 M
|
$7.25 M
|
$7.25 M
|
$7.25 M
|
$7.25 M
|
| Weighted Average Shares
Out Diluted |
$28.56 M
|
$16.47 M
|
$7.58 M
|
$7.25 M
|
$7.25 M
|
$7.25 M
|
$7.25 M
|
| Link |
|
|
|
|
|
|
|
