# EDGAR Filing Document

**Accession Number:** 0001399520
**File Stem:** 0001558370-25-010301
**Filing Date:** 2025-8
**Character Count:** 151356
**Document Hash:** 1531cf8bf6291f4d7ba8fa782f017b20
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001558370-25-010301.hdr.sgml**: 20250805

**ACCESSION NUMBER**: 0001558370-25-010301

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 100

**CONFORMED PERIOD OF REPORT**: 20250629

**FILED AS OF DATE**: 20250805

**DATE AS OF CHANGE**: 20250805

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** ONE Group Hospitality, Inc.
- **CENTRAL INDEX KEY:** 0001399520
- **STANDARD INDUSTRIAL CLASSIFICATION:** RETAIL-EATING PLACES [5812]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 141961545
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1228

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37379
- **FILM NUMBER:** 251185259

**BUSINESS ADDRESS:**
- **STREET 1:** 1624 MARKET STREET
- **STREET 2:** SUITE 311
- **CITY:** DENVER
- **STATE:** CO
- **ZIP:** 80202
- **BUSINESS PHONE:** 212 277 5351

**MAIL ADDRESS:**
- **STREET 1:** 1624 MARKET STREET
- **STREET 2:** SUITE 311
- **CITY:** DENVER
- **STATE:** CO
- **ZIP:** 80202

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** COMMITTED CAPITAL ACQUISITION Corp
- **DATE OF NAME CHANGE:** 20110523

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** PLASTRON ACQUISITION CORP II
- **DATE OF NAME CHANGE:** 20070515

?xml version='1.0' encoding='ASCII'? ONE GROUP HOSPITALITY, INC._June 29, 2025

[**Table of Contents**](#TOC)

------

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 10-Q**

---

| | |
|:---|:---|
|  | **(Mark One)** |
| ☒ | **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |
|  | **For the Quarterly Period Ended June 29, 2025** |
|  | OR |
| ☐ | **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934** |
|  | **For the transition period from &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; to** |

---

**Commission File Number 001-37379**

**THE ONE GROUP HOSPITALITY, INC.**<br>

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| **Delaware** | **14-1961545** |
| (State or other jurisdiction of incorporation or<br>organization) | (I.R.S. Employer Identification No.) |
| **1624 Market Street, Suite 311, Denver, Colorado** | **80202** |
| (Address of principal executive offices) | Zip Code |

---

---

| |
|:---|
| **646-624-2400** |
| (Registrant's telephone number, including area code) |

---

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock | STKS | Nasdaq |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes ⌧ No ◻

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ⌧ No ◻

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | |
|:---|:---|
| Large accelerated filer ◻ | Accelerated filer ⌧ |
| Non-accelerated filer ◻ | Smaller reporting company ⌧ |
|  | Emerging growth company ◻ |

---

If an emerging growth company, indicate by a check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ⌧

Number of shares of common stock outstanding as of July 31, 2025: 30,956,346

[**Table of Contents**](#TOC)

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
|  | **Page** |
| [**PART I – Financial Information**](#PARTIFINANCIALINFORMATION_907451) |  |
| [Item 1. Financial Statements](#Item1FinancialStatements_987632) | 3 |
| [Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations](#Item2ManagementsDiscussionandAnalysis_65) | 24 |
| [Item 3. Quantitative and Qualitative Disclosures About Market Risk](#Item3QuantitativeandQualitativeDisclosur) | 37 |
| [Item 4. Controls and Procedures](#Item4ControlsandProcedures_161556) | 37 |
| [**PART II – Other Information**](#PARTIIOTHER_955974) |  |
| [Item 1. Legal Proceedings](#Item1LegalProceedings) | 37 |
| [Item 1A. Risk Factors](#Item1ARiskFactors_545493) | 37 |
| [Item 2. Unregistered Sales of Equity Securities and Use of Proceeds](#Item2UnregisteredSalesofEquitySecurities) | 37 |
| [Item 5. Other Information](#Item5OtherInformation) | [3](#Item5OtherInformation)8 |
| [Item 6. Exhibits](#Item6Exhibits_794735) | 39 |
| [Signatures](#SIGNATURES_922873) | 40 |

---

[**Table of Contents**](#TOC)

#### PART I. FINANCIAL INFORMATION

#### Item 1. Financial Statements

#### THE ONE GROUP HOSPITALITY, INC.

#### CONDENSED CONSOLIDATED BALANCE SHEETS
**(Unaudited, in thousands, except share information)**

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| **ASSETS** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $4662 | $27576 |
| &nbsp;&nbsp;Credit card receivable | 10422 | 10477 |
| &nbsp;&nbsp;Restricted cash and cash equivalents | 499 | 499 |
| &nbsp;&nbsp;Accounts receivable | 9631 | 12294 |
| &nbsp;&nbsp;Inventory | 9304 | 11318 |
| &nbsp;&nbsp;Other current assets | 7817 | 6786 |
| &nbsp;&nbsp;Due from related parties | 376 | 376 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 42711 | 69326 |
| Property and equipment, net | 286895 | 276120 |
| Operating lease right-of-use assets | 252994 | 260331 |
| Goodwill | 155783 | 155783 |
| Intangibles, net | 133099 | 133111 |
| Deferred tax assets, net | 53337 | 54282 |
| Other assets | 8638 | 9030 |
| Security deposits | 2223 | 2097 |
| &nbsp;&nbsp;Total assets | $935680 | $960080 |
| **LIABILITIES, SERIES A PREFERRED STOCK AND STOCKHOLDERS' EQUITY** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;Accounts payable | $33468 | $30883 |
| &nbsp;&nbsp;Accrued payroll expenses | 16879 | 23897 |
| &nbsp;&nbsp;Accrued expenses | 44193 | 48339 |
| &nbsp;&nbsp;Current portion of operating lease liabilities | 14072 | 15294 |
| &nbsp;&nbsp;Deferred gift card revenue and other | 4037 | 6540 |
| &nbsp;&nbsp;Current portion of long-term debt | 7438 | 6125 |
| &nbsp;&nbsp;Other current liabilities | 981 | 313 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 121068 | 131391 |
| Long-term debt, net of current portion, unamortized discount and debt issuance costs | 327489 | 328110 |
| Operating lease liabilities, net of current portion | 288511 | 293490 |
| Other long-term liabilities | 4980 | 5758 |
| &nbsp;&nbsp;Total liabilities | 742048 | 758749 |
| Commitments and contingencies (Note 17) |  |  |
| &nbsp;&nbsp;Series A preferred stock, $0.0001 par value, 160,000 shares authorized; 160,000 issued and outstanding at June 29, 2025 and December 31, 2024 | 173813 | 158085 |
| Stockholders' equity: |  |  |
| &nbsp;&nbsp;Common stock, $0.0001 par value, 75,000,000 shares authorized; 34,284,722 issued and 30,951,590 outstanding at June 29, 2025 and 33,994,140 issued and 31,037,843 outstanding at December 31, 2024 | 3 | 3 |
| &nbsp;&nbsp;Preferred stock, other than Series A preferred stock, $0.0001 par value, 9,840,000 shares authorized; no shares issued and outstanding at June 29, 2025 and December 31, 2024 |  |  |
| &nbsp;&nbsp;Treasury stock, at cost, 3,333,132 shares at June 29, 2025 and 3,019,654 shares at December 31, 2024 | (19107) | (18202) |
| &nbsp;&nbsp;Additional paid-in capital | 55171 | 67118 |
| &nbsp;&nbsp;Accumulated deficit | (10104) |  |
| &nbsp;&nbsp;Accumulated other comprehensive loss | (2918) | (3028) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 23045 | 45891 |
| &nbsp;&nbsp;Noncontrolling interests | (3226) | (2645) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total equity | 19819 | 43246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities, Series A preferred stock and equity | $935680 | $960080 |

---

See notes to the condensed consolidated financial statements.

[**Table of Contents**](#TOC)

#### THE ONE GROUP HOSPITALITY, INC.

#### CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
**(Unaudited, in thousands, except income per share and related share information)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,** <br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,** <br>**2024** |
| Revenues: |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | $203907 | $169021 | $411305 | $250529 |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 3472 | 3473 | 7203 | 6960 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 207379 | 172494 | 418508 | 257489 |
| Cost and expenses: |  |  |  |  |
| &nbsp;&nbsp;Owned operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned restaurant cost of sales | 43190 | 35877 | 86310 | 54591 |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned restaurant operating expenses | 129493 | 103772 | 258268 | 153410 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total owned operating expenses | 172683 | 139649 | 344578 | 208001 |
| &nbsp;&nbsp;General and administrative (including stock-based compensation of $1,470 and $3,102 for the three and six periods ended June 29, 2025, respectively, and $1,495 and $2,853 for the three and six months ended June 30, 2024, respectively) | 11662 | 10634 | 24753 | 18168 |
| &nbsp;&nbsp;Depreciation and amortization | 10870 | 8025 | 20699 | 13285 |
| &nbsp;&nbsp;Transaction and exit costs | 61 | 6519 | 130 | 7878 |
| &nbsp;&nbsp;Transition and integration expenses | 3949 | 3794 | 7668 | 3794 |
| &nbsp;&nbsp;Pre-opening expenses | 1579 | 2516 | 3260 | 5430 |
| &nbsp;&nbsp;Lease termination and exit expenses | 5635 | 307 | 5706 | 471 |
| &nbsp;&nbsp;Other expenses | 278 |  | 323 | 32 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 206717 | 171444 | 407117 | 257059 |
| Operating income | 662 | 1050 | 11391 | 430 |
| Other expenses, net: |  |  |  |  |
| &nbsp;&nbsp;Interest expense, net of interest income | 10295 | 7865 | 20117 | 9943 |
| &nbsp;&nbsp;Loss on early debt extinguishment |  | 4149 |  | 4149 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other expenses, net | 10295 | 12014 | 20117 | 14092 |
| Loss before provision (benefit) for income taxes | (9633) | (10964) | (8726) | (13662) |
| &nbsp;&nbsp;Provision (benefit) for income taxes | 699 | (3459) | 984 | (3727) |
| Net loss | (10332) | (7505) | (9710) | (9935) |
| &nbsp;&nbsp;Less: net loss attributable to noncontrolling interest | (228) | (163) | (581) | (524) |
| Net loss attributable to The ONE Group Hospitality, Inc. | $(10104) | $(7342) | $(9129) | $(9411) |
| &nbsp;&nbsp;Series A Preferred Stock paid-in-kind dividend and accretion | (8137) | (4538) | (15728) | (4538) |
| Net loss available to common stockholders | $(18241) | $(11880) | $(24857) | $(13949) |
| Net loss per common share: |  |  |  |  |
| &nbsp;&nbsp;Basic | $(0.59) | $(0.38) | $(0.80) | $(0.44) |
| &nbsp;&nbsp;Diluted | $(0.59) | $(0.38) | $(0.80) | $(0.44) |
| Weighted average common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;Basic | 30935737 | 31424938 | 30989839 | 31376951 |
| &nbsp;&nbsp;Diluted | 30935737 | 31424938 | 30989839 | 31376951 |

---

See notes to the condensed consolidated financial statements.

[**Table of Contents**](#TOC)

#### THE ONE GROUP HOSPITALITY, INC.

#### CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
**(Unaudited, in thousands)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,** <br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,** <br>**2024** |
| Net loss | $(10332) | $(7505) | $(9710) | $(9935) |
| &nbsp;&nbsp;Currency translation gain (loss), net of tax | 123 | 11 | 110 | (57) |
| Comprehensive loss | (10209) | (7494) | (9600) | (9992) |
| &nbsp;&nbsp;Less: comprehensive loss attributable to noncontrolling interest | (228) | (163) | (581) | (524) |
| Comprehensive loss attributable to The ONE Group Hospitality, Inc. | (9981) | (7331) | (9019) | (9468) |
| &nbsp;&nbsp;Series A Preferred Stock paid-in-kind dividend and accretion | (8137) | (4538) | (15728) | (4538) |
| Comprehensive loss attributable to common stockholders | $(18118) | $(11869) | $(24747) | $(14006) |

---

See notes to the condensed consolidated financial statements.

[**Table of Contents**](#TOC)

#### THE ONE GROUP HOSPITALITY, INC.

#### CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY AND

#### SERIES A PREFERRED STOCK
**(Unaudited, in thousands, except share information)**

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Series A Preferred Stock** | **Series A Preferred Stock** | **Common stock** | **Common stock** | | | | | | | |
|  | **Shares** | **Amount** | **Shares** | **Par value** | <br>**Treasury**<br>**stock** | <br>**Additional**<br>**paid-in**<br>**capital** | **(Accumulated**<br>**Deficit)**<br>**Retained**<br>**Earnings** | **Accumulated**<br>**other**<br>**comprehensive**<br>**loss** | <br>**Stockholders'**<br>**equity** | <br>**Noncontrolling**<br>**interests** | <br>**Total** |
| Balance at December 31, 2024 | 160000 | $158085 | 31037843 | $3 | $(18202) | $67118 | $— | $(3028) | $45891 | $(2645) | $43246 |
| &nbsp;&nbsp;Stock-based compensation |  |  | 61453 |  |  | 1632 |  |  | 1632 |  | 1632 |
| &nbsp;&nbsp;Issuance of vested restricted shares, net of tax withholding |  |  | 54557 |  |  | (129) |  |  | (129) |  | (129) |
| &nbsp;&nbsp;Purchase of treasury stock |  |  | (110595) |  | (307) |  |  |  | (307) |  | (307) |
| &nbsp;&nbsp;Series A Preferred Stock paid-in kind dividend and accretion |  | 7591 |  |  |  | (6616) | (975) |  | (7591) |  | (7591) |
| &nbsp;&nbsp;Loss on foreign currency translation, net |  |  |  |  |  |  |  | (13) | (13) |  | (13) |
| &nbsp;&nbsp;Net income (loss) |  |  |  |  |  |  | 975 |  | 975 | (353) | 622 |
| Balance at March 30, 2025 | 160000 | $165676 | 31043258 | $3 | $(18509) | $62005 | $— | $(3041) | $40458 | $(2998) | $37460 |
| &nbsp;&nbsp;Stock-based compensation |  |  | 45367 |  |  | 1470 |  |  | 1470 |  | 1470 |
| &nbsp;&nbsp;Issuance of vested restricted shares, net of tax withholding |  |  | 65848 |  |  | (167) |  |  | (167) |  | (167) |
| &nbsp;&nbsp;Purchase of treasury stock |  |  | (202883) |  | (598) |  |  |  | (598) |  | (598) |
| &nbsp;&nbsp;Series A Preferred Stock paid-in kind dividend and accretion |  | 8137 |  |  |  | (8137) |  |  | (8137) |  | (8137) |
| &nbsp;&nbsp;Gain on foreign currency translation, net |  |  |  |  |  |  |  | 123 | 123 |  | 123 |
| &nbsp;&nbsp;Net loss |  |  |  |  |  |  | (10104) |  | (10104) | (228) | (10332) |
| Balance at June 29, 2025 | 160000 | $173813 | 30951590 | $3 | $(19107) | $55171 | $(10104) | $(2918) | $23045 | $(3226) | $19819 |
| Balance at December 31, 2023 |  | $— | 31283975 | $3 | $(15051) | $58270 | $28884 | $(2930) | $69176 | $(1816) | $67360 |
| &nbsp;&nbsp;Stock-based compensation |  |  |  |  |  | 1358 |  |  | 1358 |  | 1358 |
| &nbsp;&nbsp;Issuance of vested restricted shares, net of tax withholding |  |  | 24521 |  |  | (124) |  |  | (124) |  | (124) |
| &nbsp;&nbsp;Loss on foreign currency translation, net |  |  |  |  |  |  |  | (68) | (68) |  | (68) |
| &nbsp;&nbsp;Net loss |  |  |  |  |  |  | (2069) |  | (2069) | (361) | (2430) |
| Balance at March 31, 2024 |  | $— | 31308496 | $3 | $(15051) | $59504 | $26815 | $(2998) | $68273 | $(2177) | $66096 |
| &nbsp;&nbsp;Stock-based compensation |  |  | 22905 |  |  | 1495 |  |  | 1495 |  | 1495 |
| &nbsp;&nbsp;Exercise of stock options and warrants |  |  | 50000 |  |  | 242 |  |  | 242 |  | 242 |
| &nbsp;&nbsp;Issuance of vested restricted shares, net of tax withholding |  |  | 108124 |  |  | (356) |  |  | (356) |  | (356) |
| &nbsp;&nbsp;Issuance of warrants |  |  |  |  |  | 10771 |  |  | 10771 |  | 10771 |
| &nbsp;&nbsp;Purchase of treasury stock |  |  | (192325) |  | (888) |  |  |  | (888) |  | (888) |
| &nbsp;&nbsp;Series A Preferred Stock issuance | 160000 | 138943 |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;Series A Preferred Stock paid-in kind dividend and accretion |  | 4538 |  |  |  |  | (4538) |  | (4538) |  | (4538) |
| &nbsp;&nbsp;Gain on foreign currency translation, net |  |  |  |  |  |  |  | 11 | 11 |  | 11 |
| &nbsp;&nbsp;Net loss |  |  |  |  |  |  | (7342) |  | (7342) | (163) | (7505) |
| Balance at June 30, 2024 | 160000 | $143481 | 31297200 | $3 | $(15939) | $71656 | $14935 | $(2987) | $67668 | $(2340) | $65328 |

---

See notes to the condensed consolidated financial statements.

[**Table of Contents**](#TOC)

#### THE ONE GROUP HOSPITALITY, INC.

#### CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
**(Unaudited, in thousands)**

---

| | | |
|:---|:---|:---|
|  | **For the six periods ended June 29,**<br>**2025** | **For the six months ended June 30,**<br>**2024** |
| **Operating activities:** |  |  |
| &nbsp;&nbsp;Net income (loss) | $(9710) | $(9935) |
| &nbsp;&nbsp;Adjustments to reconcile net loss to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 20699 | 13285 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash lease termination and exit costs | 3500 | 321 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 3102 | 2853 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs and debt original issuance discounts | 1770 | 806 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred taxes | 945 | (3862) |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash loss on early debt extinguishment |  | 1674 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities, net of acquisition: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | 2718 | 2623 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 2014 | 1425 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | (1105) | 2300 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Security deposits | (126) | (35) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | (300) | (2397) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (1486) | 891 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses | (9348) | (4007) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities and right-of-use assets | 1136 | 1070 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | (2476) | (458) |
| Net cash provided by operating activities | 11333 | 6554 |
| **Investing activities:** |  |  |
| &nbsp;&nbsp;Purchase of property and equipment | (32148) | (34941) |
| &nbsp;&nbsp;Acquisition related payments, net of cash acquired |  | (368605) |
| Net cash used in investing activities | (32148) | (403546) |
| **Financing activities:** |  |  |
| &nbsp;&nbsp;Borrowings of long-term debt |  | 333829 |
| &nbsp;&nbsp;Repayments of long-term debt and financing lease liabilities | (1011) | (73612) |
| &nbsp;&nbsp;Issuance of Series A preferred stock net of discount |  | 138943 |
| &nbsp;&nbsp;Issuance of warrants to Series A preferred stockholders |  | 10771 |
| &nbsp;&nbsp; Exercise of stock options |  | 242 |
| &nbsp;&nbsp;Tax-withholding obligation on stock-based compensation | (296) | (480) |
| &nbsp;&nbsp;Purchase of treasury stock | (905) | (888) |
| Net cash used in financing activities | (2212) | 408805 |
| Effect of exchange rate changes on cash | 113 | (61) |
| Net change in cash and cash equivalents and restricted cash and cash equivalents | (22914) | 11752 |
| Cash and cash equivalents and restricted cash and cash equivalents, beginning of period | 28075 | 21047 |
| Cash and cash equivalents and restricted cash and cash equivalents, end of period | $5161 | $32799 |
| **Supplemental disclosure of cash flow data:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest paid, net of capitalized interest | $18426 | $4572 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes paid | $873 | $413 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued purchases of property and equipment | $13449 | $10768 |
| **Reconciliation of cash and cash equivalents and restricted cash and cash equivalents** |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | $4662 | $32247 |
| &nbsp;&nbsp;Restricted cash and cash equivalents | 499 | 552 |
| &nbsp;&nbsp;Total cash and cash equivalents and restricted cash and cash equivalents as shown in the statement of cash flows | $5161 | $32799 |

---

See notes to the condensed consolidated financial statements.

[**Table of Contents**](#TOC)

#### THE ONE GROUP HOSPITALITY, INC.
**Notes to Condensed Consolidated Financial Statements**

**(Unaudited)**

#### Note 1 – Summary of Business and Significant Accounting Policies
*Description of Business*

The ONE Group Hospitality, Inc. and its subsidiaries (collectively, the "Company") is an international restaurant company that develops, owns and operates, manages and licenses upscale and polished casual, high-energy restaurants. As of June 29, 2025, the Company's primary restaurant brands are STK, a modern twist on the American steakhouse concept featuring premium steaks, seafood and specialty cocktails in an energetic upscale atmosphere, Benihana, an interactive dining destination with highly skilled chefs preparing food in front of guests and served in an energetic atmosphere alongside fresh sushi and innovative cocktails, Kona Grill, a polished casual bar-centric grill concept featuring American favorites, award-winning sushi, and specialty cocktails in a polished casual atmosphere, and RA Sushi, a Japanese cuisine concept that offers a fun-filled, bar-forward, upbeat, and vibrant dining atmosphere anchored by creative sushi, inventive drinks, and outstanding service.

As of June 29, 2025, the Company owned, operated, managed, franchised, or licensed 159 venues, including 30 STKs, 85 Benihanas, 23 Kona Grills and 15 RA Sushis in major metropolitan cities in North America, Europe, Latin America and the Middle East and 6 food and beverage ("F&B") venues in three hotels and casinos in the United States and Europe. For those restaurants and venues that are managed, licensed or franchised, the Company generates management fees and franchise fees based on top-line revenues and incentive fee revenue based on a percentage of the location's revenues and profits.

On January 1, 2025, the Company transitioned from a calendar-based fiscal year to a 52/53-week fiscal year. Beginning in 2025, the Company's fiscal year will end on the last Sunday in December. The Company's second quarter of 2025 was the 91-day period of March 31, 2025 through June 29, 2025 compared to the second quarter of 2024 which was the 91-day period of April 1, 2024 through June 30, 2024. The six periods ended June 29, 2025 and the six months ended June 30, 2024 consisted of the first 180 and 182 days of the 2025 and 2024 fiscal years, respectively. The Company's fiscal year ending December 28, 2025 will contain 362 days due to the transition. The fiscal year ending December 31, 2024 contained 365 days.

*Basis of Presentation*

The accompanying condensed consolidated balance sheet as of December 31, 2024, which has been derived from audited financial statements, and the accompanying unaudited interim condensed consolidated financial statements ("condensed consolidated financial statements") of the Company have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC") and in accordance with accounting principles generally accepted in the U.S. ("GAAP"). Certain information and footnote disclosures normally included in annual audited financial statements have been omitted pursuant to SEC rules and regulations. These unaudited interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024.

In the Company's opinion, the accompanying unaudited interim financial statements reflect all adjustments (consisting only of normal recurring accruals and adjustments) necessary for a fair presentation of the results for the interim periods presented. The results of operations for any interim period are not necessarily indicative of the results expected for the full year. Additionally, the Company believes that the disclosures are sufficient for interim financial reporting purposes.

*Immaterial Prior Period Restatement*

As disclosed in the Form 10-Q for the three periods ended March 30, 2025, subsequent to the issuance of the Company's Consolidated Financial statements filed on Form 10-K for the period ended December 31, 2024, the Company identified an error in its calculation and recognition of non-cash rent expense for Benihana and RA Sushi from the date of its acquisitions through December 31, 2024, which resulted in the Company understating net loss by $1.3 million. The Company has evaluated the impact of the error and determined that it was not material to the 2024 interim or annual financial statements. However, the cumulative effect of the error in the first quarter of 2025 would have had a material effect on the results of operations for the period. Therefore, the Company has made these immaterial corrections in the comparative prior period within the Condensed Consolidated Financial Statements and related footnotes. The Company has corrected previously reported financial information for related immaterial errors in this Form 10-Q, as applicable.

[**Table of Contents**](#TOC)

The following table reflects the correction on the affected line items in the Company's previously reported Condensed Consolidated Balance Sheet for the year ended December 31, 2024.

---

| | | | |
|:---|:---|:---|:---|
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Operating lease right-of-use assets | $260204 | $127 | $260331 |
| Deferred income taxes, net | 53682 | 600 | 54282 |
| &nbsp;&nbsp;Total assets | 959353 | 727 | 960080 |
| Current portion of operating lease liabilities | 14998 | 296 | 15294 |
| &nbsp;&nbsp;Total current liabilities | 131095 | 296 | 131391 |
| Operating lease liabilities, net of current portion | 291785 | 1705 | 293490 |
| &nbsp;&nbsp;Total liabilities | 756748 | 2001 | 758749 |
| Additional paid-in capital | 68392 | (1274) | 67118 |
| &nbsp;&nbsp;Total stockholders' equity | 47165 | (1274) | 45891 |
| &nbsp;&nbsp;Total equity | 44520 | (1274) | 43246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total liabilities, Series A preferred stock and stockholders' equity | 959353 | 727 | 960080 |

---

The following table reflects the correction on the affected line items in the Company's previously reported Condensed Consolidated Financial Statements for the three and six months ended June 30, 2024.

---

| | | | |
|:---|:---|:---|:---|
| **Condensed Consolidated Statement of Operations** | **Condensed Consolidated Statement of Operations** | **Condensed Consolidated Statement of Operations** | **Condensed Consolidated Statement of Operations** |
|  | **For the three months ended June 30, 2024** | **For the three months ended June 30, 2024** | **For the three months ended June 30, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Owned restaurant operating expenses | $103192 | $580 | $103772 |
| Total owned operating expenses | 139069 | 580 | 139649 |
| &nbsp;&nbsp;General and administrative | 10622 | 12 | 10634 |
| &nbsp;&nbsp;Pre-opening expenses | 2504 | 12 | 2516 |
| Total costs and expenses | 170840 | 604 | 171444 |
| &nbsp;&nbsp;Operating income | 1654 | (604) | 1050 |
| &nbsp;&nbsp;Loss before benefit for income taxes | (10360) | (604) | (10964) |
| Benefit for income taxes | (3268) | (191) | (3459) |
| &nbsp;&nbsp;Net loss | (7092) | (413) | (7505) |
| &nbsp;&nbsp;Net loss attributable to The ONE Group Hospitality, Inc. | (6929) | (413) | (7342) |
| Net loss available to common stockholders | (11467) | (413) | (11880) |
| &nbsp;&nbsp;Basic net loss per common share | (0.36) | (0.01) | (0.38) |
| &nbsp;&nbsp;Diluted net loss per common share | (0.36) | (0.01) | (0.38) |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **For the six months ended June 30, 2024** | **For the six months ended June 30, 2024** | **For the six months ended June 30, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Owned restaurant operating expenses | $152830 | $580 | $153410 |
| Total owned operating expenses | 207421 | 580 | 208001 |
| &nbsp;&nbsp;General and administrative | 18156 | 12 | 18168 |
| &nbsp;&nbsp;Pre-opening expenses | 5418 | 12 | 5430 |
| Total costs and expenses | 256455 | 604 | 257059 |
| &nbsp;&nbsp;Operating income | 1034 | (604) | 430 |
| &nbsp;&nbsp;Loss before benefit for income taxes | (13058) | (604) | (13662) |
| Benefit for income taxes | (3536) | (191) | (3727) |
| &nbsp;&nbsp;Net loss | (9522) | (413) | (9935) |
| &nbsp;&nbsp;Net loss attributable to The ONE Group Hospitality, Inc. | (8998) | (413) | (9411) |
| Net loss available to common stockholders | (13536) | (413) | (13949) |
| &nbsp;&nbsp;Basic net loss per common share | (0.43) | (0.01) | (0.44) |
| &nbsp;&nbsp;Diluted net loss per common share | (0.43) | (0.01) | (0.44) |

---

[**Table of Contents**](#TOC)

---

| | | | |
|:---|:---|:---|:---|
| **Condensed Consolidated Statement of Comprehensive Income (Loss)** | **Condensed Consolidated Statement of Comprehensive Income (Loss)** | **Condensed Consolidated Statement of Comprehensive Income (Loss)** | **Condensed Consolidated Statement of Comprehensive Income (Loss)** |
|  | **For the three months ended June 30, 2024** | **For the three months ended June 30, 2024** | **For the three months ended June 30, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Net loss | $(7092) | $(413) | $(7505) |
| Comprehensive loss | (7081) | (413) | (7494) |
| Comprehensive loss attributable to The ONE Group Hospitality, Inc. | (6918) | (413) | (7331) |
| Comprehensive loss attributable to common stockholders | (11456) | (413) | (11869) |

---

---

| | | | |
|:---|:---|:---|:---|
|  | **For the six months ended June 30, 2024** | **For the six months ended June 30, 2024** | **For the six months ended June 30, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Net loss | $(9522) | $(413) | $(9935) |
| Comprehensive loss | (9579) | (413) | (9992) |
| Comprehensive loss attributable to The ONE Group Hospitality, Inc. | (9055) | (413) | (9468) |
| Comprehensive loss attributable to common stockholders | (13593) | (413) | (14006) |

---

---

| | | | |
|:---|:---|:---|:---|
| **Condensed Consolidated Statement of Stockholders' Equity and Series A Preferred Stock** | **Condensed Consolidated Statement of Stockholders' Equity and Series A Preferred Stock** | **Condensed Consolidated Statement of Stockholders' Equity and Series A Preferred Stock** | **Condensed Consolidated Statement of Stockholders' Equity and Series A Preferred Stock** |
|  | **For the three months ended June 30, 2024** | **For the three months ended June 30, 2024** | **For the three months ended June 30, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Retained earnings | $15348 | $(413) | $14935 |
| Stockholders' equity | 68081 | (413) | 67668 |
| Total equity | 65741 | (413) | 65328 |

---

---

| | | | |
|:---|:---|:---|:---|
| **Condensed Consolidated Statement of Cash Flows** | **Condensed Consolidated Statement of Cash Flows** | **Condensed Consolidated Statement of Cash Flows** | **Condensed Consolidated Statement of Cash Flows** |
|  | **For the six months ended June 30, 2024** | **For the six months ended June 30, 2024** | **For the six months ended June 30, 2024** |
|  | **Previously** |  | **As** |
|  | **Reported** | **Adjustment** | **Corrected** |
| Net loss | $(9522) | $(413) | $(9935) |
| Deferred taxes | (3671) | (191) | (3862) |
| Operating lease liabilities and right-of-use assets | 466 | 604 | 1070 |

---

*Prior Period Reclassifications*

The Company reclassified $0.5 million from transaction and exit costs on the Condensed Consolidated Statements of Operations to lease termination and exit costs to conform to current year presentation.

Certain reclassifications were made to conform the prior period segment reporting to the current year presentation. Refer to Note 15 – Segment Reporting for additional information regarding the Company's reportable operating segments.

Certain reclassifications were also made to align our international revenues with the Company's classification of domestic and international venues within Note 16 – Geographic Information. These reclassifications are not material.

*Recent Accounting Pronouncements*

In November 2024, the FASB issued ASU 2024-03, "Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses." This ASU requires detailed qualitative and quantitative disclosures for certain costs and expenses on the income statement. The amendment is effective for fiscal years beginning after December 15, 2026, with early adoption is permitted. The Company is evaluating the impact of adopting this ASU on its disclosures.

In December 2023, the FASB issued ASU No. 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures." The ASU includes amendments requiring enhanced income tax disclosures, primarily related to standardization and disaggregation of

[**Table of Contents**](#TOC)

rate reconciliation categories and income taxes paid by jurisdiction. The guidance is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is evaluating the impact of adopting this ASU on its disclosures.

#### Note 2 – Benihana Acquisition
On May 1, 2024, the Company acquired 100% of the issued and outstanding equity interests of Safflower Holdings Corp. and its affiliates comprised of 93 company owned restaurants and 12 franchised restaurants (the "Benihana Acquisition"). Safflower Holdings Corp. beneficially owned most of the Benihana restaurants, as well as all of the RA Sushi restaurants, in the U.S. The Company purchased the equity interests for a contractual price of $365.0 million, subject to customary adjustments. The Company believes that Benihana is complementary to its existing brands and will enable the Company to capture market share in the Vibe Dining segment.

The assets and liabilities of Benihana were recorded at their respective fair values as of the date of acquisition. The fair values are set forth below (amounts in thousands).

---

| | |
|:---|:---|
| **Purchase consideration:** |  |
| &nbsp;&nbsp;Contractual purchase price | $365000 |
| &nbsp;&nbsp;Cash and cash equivalents, restricted cash and cash equivalents and credit card receivable | 25117 |
| &nbsp;&nbsp;Working capital adjustment | 1151 |
| Cash consideration paid | 391268 |
| **Net assets acquired:** |  |
| &nbsp;&nbsp;Cash and cash equivalents | $20879 |
| &nbsp;&nbsp;Restricted cash and cash equivalents | 551 |
| &nbsp;&nbsp;Credit card receivable | 3687 |
| &nbsp;&nbsp;Inventory | 4405 |
| &nbsp;&nbsp;Other current assets | 7471 |
| &nbsp;&nbsp;Property and equipment | 102552 |
| &nbsp;&nbsp;Operating lease right-of-use assets | 182346 |
| &nbsp;&nbsp;Deferred tax assets, net | 30345 |
| &nbsp;&nbsp;Intangible assets | 117800 |
| &nbsp;&nbsp;Other assets | 2899 |
| &nbsp;&nbsp;Accounts payable | (9851) |
| &nbsp;&nbsp;Accrued expenses | (30375) |
| &nbsp;&nbsp;Other current liabilities | (3639) |
| &nbsp;&nbsp;Operating lease liabilities | (189181) |
| &nbsp;&nbsp;Other long-term liabilities | (4404) |
| Total net assets acquired | 235485 |
| **Goodwill** | $155783 |

---

The excess of the purchase price over the aggregate fair value of net assets acquired was allocated to goodwill at Benihana. The portion of the purchase price attributable to goodwill represents benefits expected because of the acquisition, including sales and unit growth opportunities in addition to supply-chain and support-cost synergies. The Benihana and RA Sushi tradenames have an indefinite life based on the expected use of the asset and the regulatory and economic environment within which it is being used. The tradenames represent highly respected brands with positive connotations, and the Company intends to cultivate and protect the use of the brands. Goodwill and indefinite-lived tradenames are not amortized but are reviewed annually for impairment or more frequently if indicators of impairment exist. Goodwill is not deductible for tax purposes as the Benihana Acquisition was a stock transaction.

The Company incurred $3.9 million and $7.7 million for transition and related integration efforts in the three and six periods ended June 29, 2025, respectively. The Benihana Acquisition resulted in actual revenues of $257.5 million and net income of $9.9 million in the consolidated statements of operations for the six periods ended June 29, 2025.

[**Table of Contents**](#TOC)

The following unaudited pro forma results of operations for the three and six months ended June 30, 2024 give effect to the Benihana Acquisition as if it had occurred on January 1, 2024 (in thousands):

---

| | | |
|:---|:---|:---|
|  | **For the three months ended June 30,** <br>**2024** | **For the six months ended June 30,** <br>**2024** |
| Total Revenues | $212794 | $431026 |
| Net income | $7625 | $9756 |

---

#### Note 3 – Property and Equipment, Net
Property and equipment, net consist of the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| Furniture, fixtures and equipment | $83775 | $80362 |
| Leasehold improvements | 266476 | 247575 |
| Less: accumulated depreciation | (101290) | (88638) |
| &nbsp;&nbsp;Subtotal | 248961 | 239299 |
| Construction in progress | 32481 | 31982 |
| Restaurant smallwares | 5453 | 4839 |
| &nbsp;&nbsp;Total | $286895 | $276120 |

---

Depreciation related to property and equipment was $10.5 million and $7.7 million for the three periods ended June 29, 2025 and the three months ended June 30, 2024, respectively, and $20.1 million and $13.0 million for the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively, presented within depreciation and amortization expense in the condensed consolidated statement of operations. The Company also recorded $3.4 million in accelerated depreciation relating to property and equipment for the restaurants closed during the quarter presented in lease termination and exit expenses within the condensed consolidated statement of operations for the three and six periods ended June 29, 2025. The Company depreciates construction in progress upon such assets being placed into service.

#### Note 4 – Intangibles, Net
Intangibles, net consists of the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| Indefinite-lived intangible assets |  |  |
| &nbsp;&nbsp;Tradenames | $134400 | $134400 |
| Finite-lived intangible assets |  |  |
| &nbsp;&nbsp;Franchise agreements | 800 | 800 |
| &nbsp;&nbsp;Other finite-lived intangible assets | 172 | 152 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total finite-lived intangible assets | 972 | 952 |
| Less: accumulated amortization | (2273) | (2241) |
| &nbsp;&nbsp;Total intangibles, net | $133099 | $133111 |

---

Intangible assets consist of the indefinite-lived "Benihana", "Kona Grill" and "RA Sushi" trade names and other finite-lived intangible assets that are amortized using the straight-line method over their estimated useful life of 10 to 15 years. The amortization expense was less than $0.1 million and nominal of the three and six periods ended June 29, 2025, respectively, and the three and six months ended June 30, 2024, respectively. The Company's estimated aggregate amortization expense for each of the five succeeding fiscal years is $0.1 million annually.

[**Table of Contents**](#TOC)

#### Note 5 – Accrued Expenses
Accrued expenses consist of the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| VAT and sales taxes | 9705 | 10120 |
| Interest | 6513 | 6681 |
| Amounts due to landlords | 5004 | 5339 |
| New restaurant construction | 4820 | 6923 |
| Insurance | 2862 | 4388 |
| Legal, professional and other services | 2297 | 1692 |
| Income taxes and related | 63 | 471 |
| Lease termination | 434 |  |
| Other <sup>(1)</sup> | 12495 | 12725 |
| &nbsp;&nbsp;Total | $44193 | $48339 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) Amount primarily relates to recurring restaurant operating expenses.

#### Note 6 – Long-Term Debt
Long-term debt consists of the following (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| Term loan agreements | $347375 | $348250 |
| Revolving credit facility |  |  |
| &nbsp;&nbsp;Total long-term debt | 347375 | 348250 |
| Less: current portion of long-term debt | (7438) | (6125) |
| Less: debt issuance costs | (474) | (534) |
| Less: debt original issuance discount | (11974) | (13481) |
| &nbsp;&nbsp;Total long-term debt, net of current portion | $327489 | $328110 |

---

Interest expense, net for the Company's debt arrangements, excluding the amortization of debt issuance costs, debt original issuance discount and fees, was $9.4 million and $7.3 million for the three periods ended June 29, 2025 and the three months ended June 30, 2024, respectively, and $18.3 million and $9.3 million for the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively. Capitalized interest was $0.3 million and $0.9 million for the three and six periods ended June 29, 2025, respectively. Capitalized interest was $0.6 million and $0.9 million for the three and six months ended June 30, 2024, respectively.

As of June 29, 2025, the Company had $6.4 million in standby letters of credit outstanding for certain restaurants and $33.6 million available in its revolving credit facility, subject to certain conditions.

*Credit and Guarantee Agreement* 

In connection with the Benihana Acquisition, on May 1, 2024, the Company entered into a credit agreement (the "Credit Agreement") with Deutsche Bank AG New York Branch, Deutsche Bank Securities Inc., HPS Investment Partners, LLC and HG Vora Capital Management, LLC (collectively, the "Lenders"). The Credit Agreement provides a $350.0 million senior secured term loan facility (the "Term Loan Facility") and a $40.0 million senior secured revolving credit facility (the "Revolving Facility", and together with the Term Loan Facility, the "Facilities"), up to $10.0 million of which will be available in the form of letters of credit. On May 1, 2024, the Company borrowed $350.0 million under the Term Loan Facility and the Revolving Facility was and remains undrawn.

The Term Loan Facility is not subject to a financial covenant and the Revolving Facility's financial covenant will apply only after 35% of the Revolving Facility's capacity has been drawn.

[**Table of Contents**](#TOC)

The Term Loan Facility bears interest at a margin over a reference rate selected at the option of the borrower. The margin for the Term Loan Facility is 6.5% per annum for SOFR borrowings and 5.5% per annum for base rate borrowings. The Term Loan Facility matures on the fifth anniversary of the date of the related loan agreement. The Term Loan Facility is payable in quarterly installments commencing with the fiscal quarter ending September 30, 2024, and are 1% per annum for the first year (through June 30, 2025), then 2.5% per annum for the next two years (through June 2027), then 5% per annum thereafter through maturity on April 30, 2029.

The Revolving Facility bears interest at a margin over a reference rate selected at the option of the borrower. The margin for the Revolving Facility is set quarterly based on the Company's Consolidated Net Leverage Ratio for the preceding four fiscal quarters and ranges from 5.5% to 6.0% per annum for SOFR borrowings and 4.5% to 5.0% for base rate borrowings. The Revolving Facility matures on November 1, 2028.

The Company's weighted average interest rate on the borrowings under the Credit Agreement as of June 29, 2025 was 10.79%.

As of June 29, 2025, the Company had $0.5 million of debt issuance costs and $12.0 million of debt original issuance discount related to the Credit Agreement, which were capitalized and are recorded as a direct deduction to long-term debt and less than $0.1 million in debt issuance costs and $1.3 million of debt original issuance discount recorded in Other Assets on the condensed consolidated balance sheets.

*Debt Extinguishment* 

On October 4, 2019, the Company entered into a credit agreement with Goldman Sachs, which was replaced with the Credit Agreement described above on May 1, 2024. The Goldman Sachs credit agreement provided for a secured revolving credit facility of $12.0 million, a $25.0 million term loan and a $50.0 million delayed draw term loan. On May 1, 2024, the outstanding loan balance was repaid and the unamortized debt issuance costs of $1.7 million and fees incurred of $2.4 million were recognized as a loss on early debt extinguishment on the condensed consolidated statements of operations.

#### Note 7 – Fair Value of Financial Instruments
Cash and cash equivalents, accounts receivable, inventory, accounts payable and accrued expenses are carried at cost, which approximates fair value. Long-lived assets are measured and disclosed at fair value on a nonrecurring basis if an impairment is identified. There were no long-lived assets measured at fair value as of June 29, 2025.

The Company's long-term debt, including the current portion, is carried at cost on the condensed consolidated balance sheets. Fair value of long-term debt, including the current portion, is valued using Level 2 inputs including current applicable rates for similar instruments and approximates the carrying value of such obligations.

The Company's purchase price allocations for the Benihana Acquisition were measured at fair value on a nonrecurring basis primarily using Level 3 inputs.

#### Note 8 – Income Taxes
For the six periods ended June 29, 2025, the Company has computed its interim tax provision using the estimated annual effective tax rate method. For the six months ended June 30, 2024, the Company elected to compute its interim tax provision using the actual year-to-date effective tax rate method as small changes in projected income could have produced large variations in the Company's estimated annual effective tax rate. The Company recorded a tax expense of $1.0 million for the six periods ended June 29, 2025 compared to an income tax benefit of $3.7 million for the six months ended June 30, 2024.

The Company's effective income tax rate was (11.3)% for the six periods ended June 29, 2025 compared to 27.1% for the six months ended June 30, 2024. The Company's effective tax rate differs from the statutory U.S. tax rate of 21% primarily due to the following: (i) tax credits for FICA taxes on certain employees' tips (ii) taxes owed in foreign jurisdictions with tax rates that differ from the U.S. statutory rate; (iii) taxes owed in state and local jurisdictions; and (iv) the tax effect of non-deductible compensation. Transaction costs associated with the Benihana Acquisition also caused a difference from the Company's effective tax rate and the statutory U.S. tax rate for the six months ended June 30, 2024. The income tax amounts recorded for the six periods ended June 29, 2025 and the six months ended June 30, 2024 included the discrete period tax benefits resulting from the vesting of restricted stock units.

The Company is subject to U.S. federal, state, local and various foreign income taxes for the jurisdictions in which it operates. Tax regulations within each jurisdiction are subject to the interpretation of the related tax laws and regulations and require significant

[**Table of Contents**](#TOC)

judgment to apply. In the normal course of business, the Company is subject to examination by federal, state, local and foreign taxing authorities.

#### Note 9 – Revenue Recognition
The following table provides information about contract liabilities, which include deferred license revenue, deferred gift card revenue, advanced party deposits and the Friends with Benefits rewards program (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| Deferred license revenue <sup>(1)</sup> | $133 | $204 |
| Deferred gift card and gift certificate revenue <sup>(2)</sup> | $3856 | $5984 |
| Advanced party deposits <sup>(2)</sup> | $181 | $556 |
| Friends with Benefits rewards program <sup>(3)</sup> | $236 | $201 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) Includes the current and long-term portion of deferred license revenue which are included in other current liabilities and other long-term liabilities on the condensed consolidated balance sheets.

&nbsp;&nbsp;&nbsp;&nbsp;(2) Deferred gift card revenue and advance party deposits on goods and services yet to be provided are included in deferred gift card revenue and other on the condensed consolidated balance sheets.

&nbsp;&nbsp;&nbsp;&nbsp;(3) Friends with Benefits rewards program is included in accrued expenses on the condensed consolidated balance sheets.

Revenue recognized during the period from contract liabilities as of the preceding fiscal year end date is as follows (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **June 30,** <br>**2024** |
| Revenue recognized from deferred license revenue | $88 | $23 |
| Revenue recognized from deferred gift card revenue | $2188 | $895 |
| Revenue recognized from advanced party deposits | $509 | $361 |

---

The estimated deferred license revenue to be recognized in the future related to performance obligations that are unsatisfied as of June 29, 2025 were as follows for each year ending (in thousands):

---

| | |
|:---|:---|
| 2025, six periods remaining | $16 |
| 2026 | 25 |
| 2027 | 22 |
| 2028 | 22 |
| 2029 | 16 |
| Thereafter | 32 |
| &nbsp;&nbsp;Total future estimated deferred license revenue | $133 |

---

[**Table of Contents**](#TOC)

#### Note 10 – Leases
The components of lease expense for the six periods ended June 29, 2025 and the six months ended June 30, 2024 are as follows (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **June 30,** <br>**2024** |
| Lease cost |  |  |
| Operating lease cost | $23405 | $13739 |
| Finance lease cost |  |  |
| &nbsp;&nbsp;Amortization of ROU assets | 108 | 108 |
| &nbsp;&nbsp;Interest on lease liabilities | 47 | 36 |
| Total finance lease cost | 155 | 144 |
| Variable lease cost <sup>(1)</sup> | 10024 | 7561 |
| Short-term lease cost | 1927 | 922 |
| &nbsp;&nbsp;Total lease cost | $35511 | $22366 |
| Weighted average remaining lease term |  |  |
| &nbsp;&nbsp;Operating leases | 13 years | 13 years |
| &nbsp;&nbsp;Finance leases | 3 years | 3 years |
| Weighted average discount rate |  |  |
| &nbsp;&nbsp;Operating leases | 10.36% | 10.30% |
| &nbsp;&nbsp;Finance leases | 11.14% | 9.17% |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) Variable lease cost is comprised of percentage rent and common area maintenance.

Supplemental cash flow information related to leases for the period was as follows (in thousands):

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,**<br>**2024** |
| Finance lease right-of-use assets <sup>(1)</sup> | $639 | $849 |
| Current portion of finance lease liabilities <sup>(1)</sup> | 173 | 189 |
| Long-term portion of finance lease liabilities <sup>(1)</sup> | 563 | 754 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) Finance lease assets and liabilities are included in other assets, other current liabilities, and other long-term liabilities on the condensed consolidated balance sheet.

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **June 30,** <br>**2024** |
| Cash paid for amounts included in the measurement of lease liabilities: |  |  |
| &nbsp;&nbsp;Operating cash flows from operating leases | $22003 | $12738 |
| &nbsp;&nbsp;Operating cash flows from finance leases | $108 | $108 |
| &nbsp;&nbsp;Financing cash flows from finance leases | $136 | $112 |
| Right-of-use assets obtained in exchange for lease obligations: |  |  |
| &nbsp;&nbsp;Operating leases | $864 | $3081 |
| &nbsp;&nbsp;Finance leases | $— | $— |

---

The Company has entered into ten operating leases for future restaurants that have not commenced as of June 29, 2025. The present value of the aggregate future commitment related to these leases, net of tenant improvement allowances received from the landlord, is estimated to be $22.2 million. The Company expects these leases, which have initial lease terms of 10 to 15 years, to commence within the next twelve months.

[**Table of Contents**](#TOC)

As of June 29, 2025, maturities of the Company's operating lease liabilities are as follows (in thousands):

---

| | |
|:---|:---|
| 2025, six periods remaining | $16955 |
| 2026 | 42123 |
| 2027 | 44692 |
| 2028 | 44831 |
| 2029 | 45128 |
| Thereafter | 392224 |
| &nbsp;&nbsp;Total lease payments | 585953 |
| Less: imputed interest | (283370) |
| &nbsp;&nbsp;Present value of operating lease liabilities | $302583 |

---

As of June 29, 2025, maturities of the Company's finance lease liabilities are as follows (in thousands):

---

| | |
|:---|:---|
| 2025, six periods remaining | $176 |
| 2026 | 240 |
| 2027 | 240 |
| 2028 | 220 |
| Total lease payments | 876 |
| &nbsp;&nbsp;Less: imputed interest | (140) |
| Present value of finance lease liabilities | $736 |

---

#### Note 11 – Earnings Per Share
Basic earnings per share is computed using the weighted average number of common shares outstanding during the period and income available to common stockholders. Diluted earnings per share is computed using the weighted average number of common shares outstanding during the period plus the dilutive effect of potential shares of common stock including common stock issuable pursuant to stock options, warrants, and restricted stock units. The two-class method for computing earnings per share will be utilized when applicable.

For the three and six periods ended June 29, 2025 and the three and six months ended June 30, 2024, net loss per share was calculated as follows (in thousands, except net loss per share and related share data):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,** <br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,** <br>**2024** |
| Net loss attributable to The ONE Group Hospitality, Inc. | $(10104) | $(7342) | $(9129) | $(9411) |
| &nbsp;&nbsp;Series A Preferred Stock paid-in-kind dividend and accretion | (8137) | (4538) | (15728) | (4538) |
| Net loss available to common stockholders | (18241) | (11880) | (24857) | (13949) |
| Basic weighted average shares outstanding | 30935737 | 31424938 | 30989839 | 31376951 |
| Dilutive effect of stock options, warrants and restricted share units |  |  |  |  |
| Diluted weighted average shares outstanding | 30935737 | 31424938 | 30989839 | 31376951 |
| Basic net loss per common share | $(0.59) | $(0.38) | $(0.80) | $(0.44) |
| Diluted net loss per common share | $(0.59) | $(0.38) | $(0.80) | $(0.44) |

---

For the three periods ended June 29, 2025 and the three months ended June 30, 2024, 3.6 million and 2.6 million, respectively, of stock options, warrants and restricted share units were determined to be anti-dilutive and were therefore excluded from the calculation of diluted earnings per share. For the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively, 3.5 million and 1.9 million of stock options, warrants and restricted share units were anti-dilutive.

[**Table of Contents**](#TOC)

**Note 12 – Series A Preferred Stock**

On May 1, 2024, the Company issued 160,000 shares of Series A Preferred Stock for $160.0 million, subject to a 5% original issuance discount. Additionally, the Company recorded an additional discount of $2.3 million for expenses paid to the holders of the Series A Preferred Stock in connection with the issuance of the Series A Preferred Stock.

The Series A Preferred Stock is non-voting and non-convertible; has compounding dividends that begin at a rate of 13.0% per annum and increase over time at specified intervals; is subject to optional redemption by the Company and mandatory redemption following specified events and in certain circumstances upon the exercise by the holders of a majority of the outstanding shares of Series A Preferred Stock of an option to deliver written notice to the Company to require redemption, in each case, for specified prices; and gives certain consent rights for the holders of a majority of the outstanding shares of Series A Preferred Stock for specified matters.

The Company records the paid-in-kind dividend and accretion of the Series A Preferred Stock using the effective interest method based on a future redemption value of $247.4 million payable in 2027, the earliest date at which the Company can redeem the Series A Preferred Stock. During the three and six periods ended June 29, 2025, the Company recorded paid-in-kind dividends and accretion of the Series A Preferred Stock of $8.1 million and $15.7 million, respectively.

*Redemption Rights*

On and after May 1, 2029, holders of the Series A Preferred Stock have the right to require redemption of all or any part of the Series A Preferred Stock for an amount equal to the liquidation preference after the fifth anniversary, upon an acceleration of material indebtedness or upon a change-of-control. However, at any time between the third and fourth anniversary of the issuance date, the Company may repurchase all or some of the preferred stock for 102.5% of the liquidation preference. At any time after the fourth anniversary, the Company may repurchase all of some of the preferred stock for 100% of the liquidation preference.

Since the redemption of the Series A Preferred Stock is contingently redeemable and therefore not certain to occur, the Series A Preferred Stock is not required to be classified as a liability under ASC 480, Distinguishing Liabilities from Equity. As the Series A Preferred Stock is redeemable in certain circumstances at the option of the holder and is redeemable in certain circumstances upon the occurrence of an event that is not solely within the Company's control, the Series A Preferred Stock is classified separately from stockholders' equity in the condensed consolidated balance sheets.

#### Note 13 – Stockholder's Equity
*Preferred Stock* 

The Company is authorized to issue 9,840,000 shares of preferred stock, excluding the Series A Preferred Stock, with a par value of $0.0001. There were no shares of preferred stock that were issued or outstanding at June 29, 2025 or December 31, 2024, other than the Series A Preferred Stock discussed above.

*Common Stock*

The issuance of a dividend is dependent on a variety of factors, including but not limited to, available cash and the overall financial condition of the Company. The issuance of a dividend is also subject to legal restrictions and the terms of the Company's credit agreement. The Company did not issue dividends related to its common stock in the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively.

*Stock Purchase Program*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;The Company's Board of Directors authorized a repurchase program of up to $15.0 million of outstanding common stock that was completed in December 2023. In March 2024, the Company's Board of Directors authorized an additional $5.0 million of repurchases under this program. During the three and six periods ended June 29, 2025, the Company paid an aggregate consideration of $0.6 million and $0.9 million, respectively, for the repurchases of 0.2 million and 0.3 million shares, respectively. During the three and six months ended June 30, 2024, the Company repurchased 0.2 million shares for $0.9 million. As of June 29, 2025, the Company had repurchased 3,320,498 shares for $19.1 million under the repurchase program.

*Warrants*

[**Table of Contents**](#TOC)

In connection with the Benihana Acquisition, on May 1, 2024, the Company issued both market and penny warrants to the following holders of the Series A Preferred Stock. The holders of the penny warrants are entitled to receive any dividends issued to common stockholders. The Company has the following warrants to purchase shares of common stock outstanding as of June 29, 2025 and December 31, 2024.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | | | | | **Shares available for purchase** | **Shares available for purchase** |
| <br>**Issuance date** | <br>**Holder of warrants** | <br>**Expiration date** | **Warrants**<br>**Issued** | **Exercise**<br>**Price** | **June 29, 2025** | **December 31, 2024** |
| May 1, 2024 | HPC III Kaizen LP | May 1, 2029 | 1000000 | $10.00 | 1000000 | 1000000 |
| May 1, 2024 | HPS and affiliates | May 1, 2029 | 66667 | $10.00 | 66667 | 66667 |
| May 1, 2024 | HPC III Kaizen LP | May 1, 2034 | 1786582 | $0.01 | 1786582 | 1786582 |
| May 1, 2024 | HPS and affiliates | May 1, 2034 | 119105 | $0.01 | 119105 | 119105 |

---

#### Note 14 – Stock-Based Compensation and Warrants
**Stock-Based Compensation**

As of June 29, 2025, the Company had 1,921,834 shares available for issuance under the Company's 2019 Equity Incentive Plan (the "2019 Equity Plan").

Stock-based compensation cost was $1.5 million and $1.5 million for the three periods ended June 29, 2025 and the three months ended June 30, 2024, respectively, and $3.1 million and $2.9 million for the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively. Stock-based compensation is included in general and administrative expenses in the condensed consolidated statements of operations. Included in stock-based compensation cost was $0.2 million and $0.4 million of stock granted to directors for the three and six periods ended June 29, 2025, respectively, compared to $0.2 million and $0.3 million for the three and six months ended June 30, 2024, respectively. Such grants were awarded consistent with the Board of Director's compensation practices. Stock-based compensation for the three and six periods ended June 29, 2025 included $0.2 million and $0.5 million, respectively, of compensation costs for performance stock units that contain both a market condition and time element ("PSUs") compared to $0.2 million and $0.4 million for the three and six months ended June 30, 2024, respectively.

*Stock Option Activity*

Stock options in the table below include both time-based and market condition-based awards. Changes in stock options during the six periods ended June 29, 2025 were as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | <br>**Shares** | <br>**Weighted**<br>**average exercise**<br>**price** | **Weighted**<br>**average**<br>**remaining**<br>**contractual life** | <br>**Intrinsic**<br>**value**<br>**(thousands)** |
| Outstanding at December 31, 2024 | 838284 | $3.11 | 4.72 years | $567 |
| &nbsp;&nbsp;Granted |  |  |  |  |
| &nbsp;&nbsp;Exercised |  |  |  |  |
| &nbsp;&nbsp;Cancelled, expired or forfeited | (9356) | 5.73 |  |  |
| Outstanding at June 29, 2025 | 828928 | $3.08 | 4.18 years | $1279 |
| Exercisable at June 29, 2025 | 828928 | $3.08 | 4.18 years | $1279 |

---

A summary of the status of the Company's non-vested stock options during the six periods ended June 29, 2025 is presented below:

---

| | | |
|:---|:---|:---|
|  | <br>**Shares** | **Weighted**<br>**average exercise**<br>**price** |
| Non-vested stock options at December 31, 2024 | 259342 | $5.73 |
| &nbsp;&nbsp;Granted |  |  |
| &nbsp;&nbsp;Vested | (249986) | 5.73 |
| &nbsp;&nbsp;Cancelled, expired or forfeited | (9356) | 5.73 |
| Outstanding at June 29, 2025 |  | $— |

---

[**Table of Contents**](#TOC)

The fair value of options that vested in the six periods ended June 29, 2025 was $0.9 million. As of June 29, 2025, there is no unrecognized compensation cost related to non-vested awards.

*Restricted Stock Unit Activity*

The Company issues restricted stock units ("RSUs") under the 2019 Equity Plan. RSUs in the table below include time-based awards. The fair value of time-based RSUs is determined based upon the closing market value of the Company's common stock on the grant date.

A summary of the status of RSUs and changes during the six periods ended June 29, 2025 is presented below:

---

| | | |
|:---|:---|:---|
|  | <br>**Shares** | **Weighted average**<br>**grant date fair value** |
| Non-vested RSUs at December 31, 2024 | 973100 | $6.66 |
| &nbsp;&nbsp;Granted | 718689 | 2.98 |
| &nbsp;&nbsp;Vested | (214644) | 7.75 |
| &nbsp;&nbsp;Cancelled, expired or forfeited | (51863) | 4.62 |
| Non-vested RSUs at June 29, 2025 | 1425282 | $4.71 |

---

As of June 29, 2025, the Company had approximately $4.6 million of unrecognized compensation costs related to RSUs, which will be recognized over a weighted average period of 1.9 years.

*Performance Stock Unit Activity*

The Company issues performance stock units ("PSUs") under the 2019 Equity Plan. PSUs in the table below includes both time based and market condition-based awards and are valued using the Monte Carlo Simulation.

A summary of the status of PSUs and changes during the six periods ended June 29, 2025 is presented below:

---

| | | |
|:---|:---|:---|
|  | <br>**Shares** | **Weighted average**<br>**grant date fair value** |
| Non-vested PSUs at December 31, 2024 | 473166 | $5.63 |
| &nbsp;&nbsp;Granted | 118367 | 2.49 |
| &nbsp;&nbsp;Vested |  |  |
| &nbsp;&nbsp;Cancelled, expired or forfeited |  |  |
| Non-vested PSUs at June 29, 2025 | 591533 | $5.00 |

---

As of June 29, 2025, the Company had $1.4 million of unrecognized compensation costs related to PSUs, which will be recognized over a weighted average period of 1.6 years.

#### Note 15 – Segment Reporting
The Company has identified its reportable operating segments as follows:

● *STK*. The STK segment consists of the results of operations from STK restaurants and ONE Hospitality restaurant locations, as well as management, license and incentive fee revenue generated from the STK brand and ONE Hospitality restaurants.

● *Benihana.* The Benihana segment consists of the results of operations from Benihana restaurant locations, as well as franchise revenue from the Benihana brand.

● *Grill Concepts*. The Grill Concepts segment consists of the results of operations of Kona Grill and RA Sushi restaurant locations.

The Company's Chief Executive Officer, who is the Company's Chief Operating Decision Maker ("CODM"), manages the business and allocates resources via a combination of restaurant sales reports and operating segment profit information, defined as

[**Table of Contents**](#TOC)

owned restaurant net revenues less owned restaurant cost of sales and owned restaurant operating expenses. The CODM is not provided asset information by reportable segment as asset information is provided to the CODM on a consolidated basis.

Certain financial information relating to the three and six periods ended June 29, 2025 and the three and six months ended June 30, 2024 for each segment is provided below (in thousands).

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **STK** | **Benihana** | **Grill Concepts** | **Other**<sup>(1)</sup> | **Total** |
| **For the three periods ended June 29, 2025** |  |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | $51319 | $115400 | $37020 | $168 | $203907 |
| &nbsp;&nbsp;Owned restaurant cost of sales | (12337) | (22832) | (8019) | (2) | (43190) |
| &nbsp;&nbsp;Owned restaurant operating expenses | (30726) | (71796) | (26807) | (164) | (129493) |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating profit | 8256 | 20772 | 2194 | 2 | 31224 |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 2844 | 553 |  | 75 | 3472 |
| &nbsp;&nbsp;General and administrative expenses |  |  |  |  | (10192) |
| &nbsp;&nbsp;Stock based compensation |  |  |  |  | (1470) |
| &nbsp;&nbsp;Depreciation and amortization |  |  |  |  | (10870) |
| &nbsp;&nbsp;Transition and integration expenses |  |  |  |  | (3949) |
| &nbsp;&nbsp;Pre-opening expenses |  |  |  |  | (1579) |
| &nbsp;&nbsp;Transaction and exit costs |  |  |  |  | (61) |
| &nbsp;&nbsp;Lease termination and exit expenses |  |  |  |  | (5635) |
| &nbsp;&nbsp;Other expenses |  |  |  |  | (278) |
| &nbsp;&nbsp;Interest expense, net of interest income |  |  |  |  | (10295) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss before benefit for income taxes |  |  |  |  | (9633) |
| **Reconciliation of total revenues** |  |  |  |  |  |
| Owned restaurant net revenues |  |  |  |  | 203907 |
| Management, license, franchise, and incentive fee revenue |  |  |  |  | 3472 |
| Total revenues |  |  |  |  | $207379 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **STK** | **Benihana** | **Grill Concepts** | **Other**<sup>(1)</sup> | **Total** |
| **For the three months ended June 30, 2024** |  |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | $49690 | $77885 | $41303 | $143 | $169021 |
| &nbsp;&nbsp;Owned restaurant cost of sales | (11867) | (15254) | (8755) | (1) | (35877) |
| &nbsp;&nbsp;Owned restaurant operating expenses | (28708) | (46466) | (28569) | (29) | (103772) |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating profit | 9115 | 16165 | 3979 | 113 | 29372 |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 2960 | 421 |  | 92 | 3473 |
| &nbsp;&nbsp;General and administrative expenses |  |  |  |  | (9139) |
| &nbsp;&nbsp;Stock based compensation |  |  |  |  | (1495) |
| &nbsp;&nbsp;Depreciation and amortization |  |  |  |  | (8025) |
| &nbsp;&nbsp;Pre-opening expenses |  |  |  |  | (2516) |
| &nbsp;&nbsp;Transition and integration expenses |  |  |  |  | (3794) |
| &nbsp;&nbsp;Transaction and exit costs |  |  |  |  | (6519) |
| &nbsp;&nbsp;Lease termination and exit expenses |  |  |  |  | (307) |
| &nbsp;&nbsp;Interest expense, net of interest income |  |  |  |  | (7865) |
| &nbsp;&nbsp;Loss on early debt extinguishment |  |  |  |  | (4149) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss before benefit for income taxes |  |  |  |  | (10964) |
| **Reconciliation of total revenues** |  |  |  |  |  |
| Owned restaurant net revenue |  |  |  |  | 169021 |
| Management, license, franchise and incentive fee revenue |  |  |  |  | 3473 |
| Total revenues |  |  |  |  | $172494 |

---

[**Table of Contents**](#TOC)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **STK** | **Benihana** | **Grill Concepts** | **Other**<sup>(1)</sup> | **Total** |
| **For the six periods ended June 29, 2025** |  |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | $106185 | $230741 | $74106 | $273 | $411305 |
| &nbsp;&nbsp;Owned restaurant cost of sales | (25446) | (44928) | (15931) | (5) | (86310) |
| &nbsp;&nbsp;Owned restaurant operating expenses | (62347) | (142155) | (53556) | (210) | (258268) |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating profit | 18392 | 43658 | 4619 | 58 | 66727 |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 6037 | 1022 |  | 144 | 7203 |
| &nbsp;&nbsp;General and administrative expenses |  |  |  |  | (21651) |
| &nbsp;&nbsp;Stock based compensation |  |  |  |  | (3102) |
| &nbsp;&nbsp;Depreciation and amortization |  |  |  |  | (20699) |
| &nbsp;&nbsp;Transition and integration expenses |  |  |  |  | (7668) |
| &nbsp;&nbsp;Pre-opening expenses |  |  |  |  | (3260) |
| &nbsp;&nbsp;Transaction and exit costs |  |  |  |  | (130) |
| &nbsp;&nbsp;Lease termination and exit expenses |  |  |  |  | (5706) |
| &nbsp;&nbsp;Other expenses |  |  |  |  | (323) |
| &nbsp;&nbsp;Interest expense, net of interest income |  |  |  |  | (20117) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss before benefit for income taxes |  |  |  |  | (8726) |
| **Reconciliation of total revenues** |  |  |  |  |  |
| Owned restaurant net revenues |  |  |  |  | 411305 |
| Management, license, franchise, and incentive fee revenue |  |  |  |  | 7203 |
| Total revenues |  |  |  |  | $418508 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **STK** | **Benihana** | **Grill Concepts** | **Other**<sup>(1)</sup> | **Total** |
| **For the six months ended June 30, 2024** |  |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | $101046 | $77885 | $71452 | $146 | $250529 |
| &nbsp;&nbsp;Owned restaurant cost of sales | (24220) | (15254) | (15110) | (7) | (54591) |
| &nbsp;&nbsp;Owned restaurant operating expenses | (56604) | (46466) | (50302) | (38) | (153410) |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant operating profit | 20222 | 16165 | 6040 | 101 | 42528 |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 6356 | 421 |  | 183 | 6960 |
| &nbsp;&nbsp;General and administrative expenses |  |  |  |  | (15315) |
| &nbsp;&nbsp;Stock based compensation |  |  |  |  | (2853) |
| &nbsp;&nbsp;Depreciation and amortization |  |  |  |  | (13285) |
| &nbsp;&nbsp;Pre-opening expenses |  |  |  |  | (5430) |
| &nbsp;&nbsp;Transition and integration expenses |  |  |  |  | (3794) |
| &nbsp;&nbsp;Transaction and exit costs |  |  |  |  | (7878) |
| &nbsp;&nbsp;Lease termination and exit expenses |  |  |  |  | (471) |
| &nbsp;&nbsp;Other expenses |  |  |  |  | (32) |
| &nbsp;&nbsp;Interest expense, net of interest income |  |  |  |  | (9943) |
| &nbsp;&nbsp;Loss on early debt extinguishment |  |  |  |  | (4149) |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss before benefit for income taxes |  |  |  |  | (13662) |
| **Reconciliation of total revenues** |  |  |  |  |  |
| Owned restaurant net revenue |  |  |  |  | 250529 |
| Management, license, franchise and incentive fee revenue |  |  |  |  | 6960 |
| Total revenues |  |  |  |  | $257489 |

---

(1) Other includes sales and expenses that relate to STK Meat Market, an e-commerce platform that offers signature steak cuts nationwide; sales and expenses that relate to the Company's major off-site events group, which supports all brands and venue concept, and revenue generated from gift card programs.

[**Table of Contents**](#TOC)

#### Note 16 – Geographic Information
Certain financial information by geographic location is provided below (in thousands).

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,**<br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,** <br>**2024** |
| Domestic revenues | $206803 | $171622 | $417028 | $255813 |
| International revenues | 576 | 872 | 1480 | 1676 |
| &nbsp;&nbsp;Total revenues | $207379 | $172494 | $418508 | $257489 |

---

---

| | | |
|:---|:---|:---|
|  | **June 29,** <br>**2025** | **December 31,** <br>**2024** |
| Domestic long-lived assets | $891492 | $889126 |
| International long-lived assets | 1477 | 1628 |
| &nbsp;&nbsp;Total long-lived assets | $892969 | $890754 |

---

#### Note 17 – Commitments and Contingencies
The Company is party to claims in lawsuits incidental to its business, including lease disputes and employee-related matters. The Company has recorded accruals, when necessary, in its consolidated financial statements in accordance with ASC 450. While the resolution of a lawsuit, proceeding or claim may have an impact on the Company's financial results for the period in which it is resolved, in the opinion of management, the ultimate outcome of such matters and judgements in which the Company is currently involved, either individually or in the aggregate, will not have a material adverse effect on the Company's consolidated financial position or results of operations.

#### Note 18 – Subsequent Events
On July 4, 2025, the One Big Beautiful Bill Act ("OBBBA"), was enacted, which includes a broad range of tax reform provisions, including changes to bonus depreciation and interest expense, among others. Any impact as a result of a change in tax law is recorded in the period of enactment. The Company is currently evaluating the impact of the OBBBA on its condensed consolidated financial statements.

[**Table of Contents**](#TOC)

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations**

*This Quarterly Report on Form 10-Q and certain information incorporated herein by reference contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act") and Section 27A of the Securities Act of 1933, as amended (the "Securities Act"). Forward-looking statements speak only as of the date thereof and involve risks and uncertainties that may cause our actual results, performance or achievements to be materially different from the results, performance or achievements expressed or implied by the forward-looking statements. These risks and uncertainties include the risk factors discussed under Item 1A. "Risk Factors" of the Company's Annual Report on Form 10-K for the year ended December 31, 2024. A number of factors could cause actual results or outcomes to differ materially from those indicated by such forward-looking statements, including but not limited to: (1) our ability to integrate the new or acquired restaurants into our operations without disruptions to operations; (2) our ability to capture anticipated synergies; (3) our ability to open new restaurants and food and beverage locations in current and additional markets, grow and manage growth profitably, maintain relationships with suppliers and obtain adequate supply of products and retain employees; (4) factors beyond our control that affect the number and timing of new restaurant openings, including weather conditions and factors under the control of landlords, contractors and regulatory and/or licensing authorities; (5) our ability to successfully improve performance and cost, realize the benefits of our marketing efforts and achieve improved results as we focus on developing new management and license deals; (6) changes in applicable laws or regulations; (7) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (8) the impact of actual and potential changes in immigration policies, including potential labor shortages; (9) the potential impact of the imposition of tariffs, including increases in food prices and inflation, and (10) other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission. We have attempted to identify forward-looking statements by terminology including "anticipates," "believes," "can," "continue," "ongoing," "could," "estimates," "expects," "intends," "may," "appears," "suggests," "future," "likely," "goal," "plans," "potential," "projects," "predicts," "should," "targets," "would," "will" and similar expressions that convey the uncertainty of future events or outcomes. You should not place undue reliance on any forward-looking statement. We do not undertake any obligation to update or revise any forward-looking statements to reflect events or circumstances after the date of this report or to reflect the occurrence of unanticipated events, except as required under applicable law.*

**General**

This information should be read in conjunction with the condensed consolidated financial statements and the notes included in Item 1 of Part I of this Quarterly Report on Form 10-Q and the audited consolidated financial statements and notes, and Management's Discussion and Analysis of Financial Condition and Results of Operations, contained in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

As used in this report, the terms "Company," "we," "our," or "us," refer to The ONE Group Hospitality, Inc. and its consolidated subsidiaries, taken as a whole, unless the context otherwise indicates.

**Business Summary**

We are an international restaurant company that develops, owns and operates, manages and licenses, and franchises upscale and polished casual, high-energy restaurants. Our vision is to be a global market leader in the restaurant industry by melding high-quality service, ambiance, high-energy and cuisine into one great experience that we refer to as "Vibe Dining". We design all our restaurants to create a social dining and high-energy entertainment experience within a destination location. We believe that this design and operating philosophy separates us from more traditional restaurant and foodservice competitors.

Our primary restaurant brands are as follows:

● STK, a modern twist on the American steakhouse concept featuring premium steaks, seafood and specialty cocktails in an energetic upscale atmosphere;

● Benihana, an interactive dining destination with highly skilled chefs preparing food in front of guests and served in an energetic atmosphere alongside fresh sushi and innovative cocktails;

● Kona Grill, a polished casual bar-centric grill concept featuring American favorites, award-winning sushi, and specialty cocktails in a polished casual atmosphere; and

● RA Sushi, a Japanese cuisine concept that offers a fun-filled, bar-forward, upbeat, and vibrant dining atmosphere anchored by creative sushi, inventive drinks, and outstanding service.

[**Table of Contents**](#TOC)

● Our F&B management services are marketed as ONE Hospitality and include developing, managing and operating restaurants tailored to the specific needs of high-end hotels and casinos. For those restaurants and venues that are managed, licensed or franchised, we generate management fee revenue and franchise revenue based on top-line revenues and incentive fee revenue based on a percentage of the location's revenues and net profits.

We opened our first restaurant in January 2004 in New York, New York. We currently own, operate, manage, license or franchise 158 venues including 29 STKs, 85 Benihanas, 23 Kona Grills and 15 RA Sushis in major cities in North America, Europe, Latin America and the Middle East and 6 F&B venues operated under ONE Hospitality in three hotels and casinos throughout the United States and Europe.

As our footprint increases, we expect to benefit by leveraging system-wide operating efficiencies and best practices through the management of our general and administrative expenses as a percentage of overall revenue.

We intend to open five to seven new venues in 2025. We have opened the following restaurants to date in 2025:

● Owned Benihana restaurant in San Mateo, California (March 2025)

● Owned STK restaurant in Topanga, California (April 2025)

● Owned STK restaurant in Los Angeles, California (May 2025 - relocation of our existing STK Westwood restaurant)

● Franchised Benihana Express restaurant in Miami, Florida (June 2025)

There is currently one Company-owned Benihana restaurants and one Company-owned Kona Grill restaurant under construction in the following cities:

● Owned Benihana restaurant in Seattle, Washington

● Owned Kona Grill restaurant in San Antonio, Texas (relocation of an existing Kona Grill restaurant)

The table below reflects our current venues by restaurant brand and geographic location:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Venues** | **Venues** | **Venues** | **Venues** | **Venues** |
|  | **STK**<sup>(1)</sup> | **Benihana**<sup>(2)</sup> | **Grill Concepts** | **ONE Hospitality**<sup>(3)</sup> | **Total** |
| **Domestic** |  |  |  |  |  |
| &nbsp;&nbsp;Owned | 19 | 73 | 38 | 1 | 131 |
| &nbsp;&nbsp;Managed | 1 |  |  | 1 | 2 |
| &nbsp;&nbsp;Licensed | 1 |  |  |  | 1 |
| &nbsp;&nbsp;Franchised |  | 9 |  |  | 9 |
| Total domestic | 21 | 82 | 38 | 2 | 143 |
| **International** |  |  |  |  |  |
| &nbsp;&nbsp;Owned |  |  |  |  |  |
| &nbsp;&nbsp;Managed | 5 |  |  | 4 | 9 |
| &nbsp;&nbsp;Licensed | 3 |  |  |  | 3 |
| &nbsp;&nbsp;Franchised |  | 3 |  |  | 3 |
| Total international | 8 | 3 |  | 4 | 15 |
| **Total venues** | 29 | 85 | 38 | 6 | 158 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) Locations with an STK and STK Rooftop are considered one venue location. This includes the STK Rooftop in San Diego, CA, which is a licensed location.

&nbsp;&nbsp;&nbsp;&nbsp;(2) Includes Benihana locations at sports arenas.

&nbsp;&nbsp;&nbsp;&nbsp;(3) Includes concepts under the Company's F&B hospitality management agreements and other venue brands such as Salt Water Social, Heliot, Radio and Rivershore Bar & Grill.

During the second quarter of 2025, we closed four Kona Grill restaurants, one RA Sushi restaurant and one Bao Yum restaurant and terminated a management agreement for one STK restaurant and an operating agreement at the W Hotel. In July 2025, we terminated a license agreement for one STK restaurant.

**Our Growth Strategies and Outlook**

Our growth model is primarily driven by the following:

● Expansion of STK and Benihana restaurants

● Increase same store sales and increase our operating efficiency

[**Table of Contents**](#TOC)

● Acquisitions

**Benihana Acquisition and Related Financings**

On May 1, 2024, we acquired 100% of the issued and outstanding equity interests of Safflower Holdings Corp. from Safflower Holdings LLC for $365.0 million., subject to customary adjustments (the "Benihana Acquisition"). Safflower Holdings Corp. beneficially owns most of the Benihana restaurants, as well as all of the RA Sushi restaurants, in the United States. We also franchise Benihana locations in the U.S., Latin America (excluding Mexico) and the Caribbean.

**Executive Summary** 

Total revenues increased $34.9 million, or 20.2% to $207.4 million for the three periods ended June 29, 2025 compared to $172.5 million for the three months ended June 30, 2024 primarily due to the Benihana Acquisition on May 1, 2024.

Same store sales for 2025 compared to 2024 and 2024 compared to 2023 were as follows:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **2024 vs. 2023** | **2024 vs. 2023** | **2024 vs. 2023** | **2024 vs. 2023** | **2024 vs. 2023** | **2025 vs. 2024** | **2025 vs. 2024** |
|  | **Q1** | **Q2** | **Q3** | **Q4** | **YTD** | **Q1** | **Q2** |
| US STK Owned Restaurants | (6.0)% | (11.9)% | (11.4)% | (5.0)% | (8.3)% | (2.3)% | (4.9)% |
| US STK Managed Restaurants | (8.6)% | (7.4)% | (10.3)% | (12.2)% | (9.5)% | (12.7)% | (9.5)% |
| US STK Total Restaurants | (6.8)% | (10.6)% | (11.1)% | (6.9)% | (8.7)% | (3.6)% | (6.0)% |
| Benihana Owned Restaurants | —% | (1.0)% | (4.2)% | (0.2)% | (1.8)% | 0.7% | 0.4% |
| Grill Concepts Owned Restaurants | (9.7)% | (13.0)% | (17.0)% | (11.7)% | (13.2)% | (13.7)% | (14.6)% |
| Combined Same Store Sales | (7.9)% | (7.0)% | (8.8)% | (4.3)% | (6.8)% | (3.2)% | (4.1)% |

---

Operating income decreased $0.4 million to $0.7 million for the three periods ended June 29, 2025 compared to $1.1 million for the three months ended June 30, 2024. The change is primarily attributed to increased depreciation and amortization expense and lease termination and exit costs associated with five restaurant closures in 2025 partially offset by a reduction in transaction costs related to the Benihana Acquisition and a reduction in preopening expenses due to a smaller pre-opening training team compared to the 2024 period.

Restaurant Operating Profit increased $1.8 million, or 6.3%, to $31.2 million for the three periods ended June 29, 2025 compared to $29.4 million for the three months ended June 30, 2024. The increase in Restaurant Operating Profit was attributable to the addition of the Benihana and RA Sushi restaurants which were acquired on May 1, 2024, offset by a decrease in Restaurant Operating Profit from our existing business driven by marketing investments and fixed cost deleveraging resulting from a decrease in same store sales. See "Results of Operations" below for a reconciliation of Operating income (loss), the most directly comparable GAAP measure to Restaurant Operating Profit.

**Six Periods Ended June 29, 2025 Compared to the Six Months Ended June 30, 2024**

Total revenues increased $161.0 million, or 62.5%, to $418.5 million for the six periods ended June 29, 2025 compared to $257.5 million for the six months ended June 30, 2024 primarily attributable to the Benihana Acquisition on May 1, 2024.

Operating income was $11.4 million for the six periods ended June 29, 2025 compared to operating income of $0.4 million for the six months ended June 30, 2024 primarily due to the increase in operating income attributable to the acquired restaurants.

Restaurant Operating Profit increased $24.2 million or 56.9% to $66.7 million for the six periods ended June 29, 2025 compared to restaurant operating profit of $42.5 million for the six months ended June 30, 2024 primarily attributable to the acquired restaurants. Restaurant operating profit as a percentage of owned restaurant net revenue was 16.2% in the first six periods of 2025 compared to 17.0% in the first six months of 2024. See "Results of Operations" below for reconciliation to Operating income (loss), the most directly comparable GAAP measure to Restaurant Operating Profit.

[**Table of Contents**](#TOC)

**Results of Operations**

The following table sets forth certain statements of operations data for the periods indicated (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| Revenues: |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | $203907 | $169021 | $411305 | $250529 |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 3472 | 3473 | 7203 | 6960 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 207379 | 172494 | 418508 | 257489 |
| Cost and expenses: |  |  |  |  |
| &nbsp;&nbsp;Owned operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned restaurant cost of sales | 43190 | 35877 | 86310 | 54591 |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned restaurant operating expenses | 129493 | 103772 | 258268 | 153410 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total owned operating expenses | 172683 | 139649 | 344578 | 208001 |
| &nbsp;&nbsp;General and administrative (including stock-based compensation of $1,470 and $3,102 for the three and six periods ended June 29, 2025, respectively, and $1,495 and $2,853 for the three and six months ended June 30, 2024, respectively) | 11662 | 10634 | 24753 | 18168 |
| &nbsp;&nbsp;Depreciation and amortization | 10870 | 8025 | 20699 | 13285 |
| &nbsp;&nbsp;Transaction and exit costs | 61 | 6519 | 130 | 7878 |
| &nbsp;&nbsp;Transition and integration expenses | 3949 | 3794 | 7668 | 3794 |
| &nbsp;&nbsp;Pre-opening expenses | 1579 | 2516 | 3260 | 5430 |
| &nbsp;&nbsp;Lease termination and exit expenses | 5635 | 307 | 5706 | 471 |
| &nbsp;&nbsp;Other expenses | 278 |  | 323 | 32 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 206717 | 171444 | 407117 | 257059 |
| Operating income | 662 | 1050 | 11391 | 430 |
| Other expenses, net: |  |  |  |  |
| &nbsp;&nbsp;Interest expense, net of interest income | 10295 | 7865 | 20117 | 9943 |
| &nbsp;&nbsp;Loss on early debt extinguishment |  | 4149 |  | 4149 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other expenses, net | 10295 | 12014 | 20117 | 14092 |
| Loss before provision (benefit) for income taxes | (9633) | (10964) | (8726) | (13662) |
| &nbsp;&nbsp;Provision (benefit) for income taxes | 699 | (3459) | 984 | (3727) |
| Net loss | (10332) | (7505) | (9710) | (9935) |
| &nbsp;&nbsp;Less: net loss attributable to noncontrolling interest | (228) | (163) | (581) | (524) |
| Net loss attributable to The ONE Group Hospitality, Inc. | $(10104) | $(7342) | $(9129) | $(9411) |

---

[**Table of Contents**](#TOC)

The following table sets forth certain statements of operations data as a percentage of total revenues for the periods indicated. Certain percentage amounts may not sum to total due to rounding.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| Revenues: |  |  |  |  |
| &nbsp;&nbsp;Owned restaurant net revenue | 98.3% | 98.0% | 98.3% | 97.3% |
| &nbsp;&nbsp;Management, license, franchise and incentive fee revenue | 1.7% | 2.0% | 1.7% | 2.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total revenues | 100.0% | 100.0% | 100.0% | 100.0% |
| Cost and expenses: |  |  |  |  |
| &nbsp;&nbsp;Owned operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned restaurant cost of sales <sup>(1)</sup> | 21.2% | 21.2% | 21.0% | 21.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Owned restaurant operating expenses <sup>(1)</sup> | 63.5% | 61.4% | 62.8% | 61.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total owned operating expenses <sup>(1)</sup> | 84.7% | 82.6% | 83.8% | 83.0% |
| &nbsp;&nbsp;General and administrative (including stock-based compensation of 0.7% and 0.7% for the three and six periods ended June 29, 2025, respectively, and 0.9% and 1.1% for the three and six months ended June 30, 2024, respectively) | 5.6% | 6.2% | 5.9% | 7.1% |
| &nbsp;&nbsp;Depreciation and amortization | 5.2% | 4.7% | 4.9% | 5.2% |
| &nbsp;&nbsp;Transaction and exit costs | —% | 3.8% | —% | 3.1% |
| &nbsp;&nbsp;Transition and integration expenses | 1.9% | 2.2% | 1.8% | 1.5% |
| &nbsp;&nbsp;Pre-opening expenses | 0.8% | 1.5% | 0.8% | 2.1% |
| &nbsp;&nbsp;Lease termination and exit expenses | 2.7% | 0.2% | 1.4% | 0.2% |
| &nbsp;&nbsp;Other expenses | 0.1% | —% | 0.1% | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total costs and expenses | 99.7% | 99.4% | 97.3% | 99.8% |
| Operating income | 0.3% | 0.6% | 2.7% | 0.2% |
| Other expenses, net: |  |  |  |  |
| &nbsp;&nbsp;Interest expense, net of interest income | 5.0% | 4.6% | 4.8% | 3.9% |
| &nbsp;&nbsp;Loss on early debt extinguishment | —% | 2.4% | —% | 1.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other expenses, net | 5.0% | 7.0% | 4.8% | 5.5% |
| Loss before provision (benefit) for income taxes | (4.6)% | (6.4)% | (2.1)% | (5.3)% |
| &nbsp;&nbsp;Provision (benefit) for income taxes | 0.3% | (2.0)% | 0.2% | (1.4)% |
| Net loss | (5.0)% | (4.4)% | (2.3)% | (3.9)% |
| &nbsp;&nbsp;Less: net loss attributable to noncontrolling interest | (0.1)% | (0.1)% | (0.1)% | (0.2)% |
| Net loss attributable to The ONE Group Hospitality, Inc. | (4.9)% | (4.3)% | (2.2)% | (3.7)% |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) These expenses are being shown as a percentage of owned restaurant net revenue.

[**Table of Contents**](#TOC)

EBITDA, Adjusted EBITDA, Restaurant Operating Profit and Restaurant EBITDA are presented in this Quarterly Report on Form 10-Q to supplement other measures of financial performance. EBITDA, Adjusted EBITDA, Restaurant Operating Profit and Restaurant EBITDA are not required by, or presented in accordance with, accounting principles generally accepted in the U.S. ("GAAP"). We define EBITDA as net income before interest expense, provision for income taxes and depreciation and amortization. We define Adjusted EBITDA as net income before interest expense, provision for income taxes, depreciation and amortization, non-cash impairment loss, non-cash rent expense, non-recurring gains and losses, stock-based compensation, lease termination and exit expenses, certain transactional and exit costs, transition and integration expenses and loss on early debt extinguishment. Not all the aforementioned items defining Adjusted EBITDA occur in each reporting period but have been included in our definitions of terms based on our historical activity. Adjusted EBITDA presented in this Quarterly Report on Form 10-Q is a supplemental measure of financial performance that is not required by, or presented in accordance with, GAAP. We define Restaurant Operating Profit as owned restaurant net revenue minus owned restaurant cost of sales and owned restaurant operating expenses. We define Restaurant EBITDA as owned restaurant net revenue minus owned restaurant cost of sales, owned restaurant operating expenses before non-cash rent.

We believe that EBITDA, Adjusted EBITDA, Restaurant Operating Profit and Restaurant EBITDA are appropriate measures of our operating performance because they eliminate non-cash or non-recurring expenses that do not reflect our underlying business performance. We believe Restaurant Operating Profit and Restaurant EBITDA are important components of financial results because: (i) they are widely used metrics within the restaurant industry to evaluate restaurant-level productivity, efficiency, and performance, and (ii) we use Restaurant Operating Profit and Restaurant EBITDA as a key metric to evaluate our restaurant financial performance compared to our competitors. We use these metrics to facilitate a comparison of our operating performance on a consistent basis from period to period, to analyze the factors and trends affecting our business and to evaluate the performance of our restaurants. Adjusted EBITDA has limitations as an analytical tool and our calculation of Adjusted EBITDA may not be comparable to that reported by other companies; accordingly, you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Adjusted EBITDA is a key measure used by management and is a metric used in our debt compliance calculation. Additionally, Adjusted EBITDA and Restaurant Operating Profit are frequently used by analysts, investors and other interested parties to evaluate companies in our industry. We use Adjusted EBITDA and Restaurant Operating Profit, alongside other GAAP measures such as net income, to measure profitability, as a key profitability target in our budgets, and to compare our performance against that of peer companies despite possible differences in calculation.

The following table presents a reconciliation of net (loss) income to EBITDA and Adjusted EBITDA for the periods indicated (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| Net loss attributable to The ONE Group Hospitality, Inc. | $(10104) | $(7342) | $(9129) | $(9411) |
| Net loss attributable to noncontrolling interest | (228) | (163) | (581) | (524) |
| &nbsp;&nbsp;Net loss | (10332) | (7505) | (9710) | (9935) |
| Interest expense, net | 10295 | 7865 | 20117 | 9943 |
| Provision (benefit) for income taxes | 699 | (3459) | 984 | (3727) |
| Depreciation and amortization | 10870 | 8025 | 20699 | 13285 |
| &nbsp;&nbsp;EBITDA | 11532 | 4926 | 32090 | 9566 |
| Stock-based compensation | 1470 | 1495 | 3102 | 2853 |
| Transaction and exit costs | 61 | 6519 | 130 | 7878 |
| Transition and integration expenses | 3949 | 3794 | 7668 | 3794 |
| Lease termination and exit expense <sup>(1)</sup> | 5635 | 307 | 5706 | 471 |
| Non-cash rent expense <sup>(2)</sup> | 280 | 511 | (857) | 263 |
| Loss on early debt extinguishment |  | 4149 |  | 4149 |
| Other expenses | 278 |  | 323 | 32 |
| &nbsp;&nbsp;Adjusted EBITDA | 23205 | 21701 | 48162 | 29006 |
| Adjusted EBITDA attributable to noncontrolling interest | (156) | (71) | (396) | (333) |
| &nbsp;&nbsp;Adjusted EBITDA attributable to The ONE Group Hospitality, Inc. | $23361 | $21772 | $48558 | $29339 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(1) Lease termination and exit expenses are costs associated with closed locations.

&nbsp;&nbsp;&nbsp;&nbsp;(2) Non-cash rent expense is included in owned restaurant operating expenses, pre-opening expenses and general and administrative expense on the condensed consolidated statements of operations and comprehensive income.

[**Table of Contents**](#TOC)

The following table presents a reconciliation of Operating income to Restaurant Operating Profit for the periods indicated (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| Operating income as reported | $662 | $1050 | $11391 | $430 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Management, license and incentive fee revenue | (3472) | (3473) | (7203) | (6960) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;General and administrative  | 11662 | 10634 | 24753 | 18168 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 10870 | 8025 | 20699 | 13285 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction and exit costs | 61 | 6519 | 130 | 7878 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transition and integration expenses | 3949 | 3794 | 7668 | 3794 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Pre-opening expenses | 1579 | 2516 | 3260 | 5430 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Lease termination and exit expense | 5635 | 307 | 5706 | 471 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other expenses | 278 |  | 323 | 32 |
| Restaurant Operating Profit | $31224 | $29372 | $66727 | $42528 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant Operating Profit as a percentage of owned restaurant net revenue | 15.3% | 17.4% | 16.2% | 17.0% |
| &nbsp;&nbsp;Non-Cash Rent | 700 | 196 | (852) | (36) |
| Restaurant EBITDA | $31924 | $29568 | $65875 | $42492 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restaurant EBITDA as a percentage of owned restaurant net revenue | 15.7% | 17.5% | 16.0% | 17.0% |

---

Restaurant Operating Profit by brand is as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| STK restaurant operating profit (Company owned) | $8256 | $9115 | $18392 | $20222 |
| STK restaurant operating profit (Company owned) as a percentage of STK revenue (Company owned) | 16.1% | 18.3% | 17.3% | 20.0% |
| Benihana restaurant operating profit (Company owned) | $20772 | $16165 | $43658 | $16165 |
| Benihana restaurant operating profit (Company owned) as a percentage of Benihana revenue (Company owned) | 18.0% | 20.8% | 18.9% | 20.8% |
| Core Grill Concepts restaurant operating profit | $2329 | $4225 | $5096 | $6549 |
| Core Grill Concepts restaurant operating profit as a percentage of Grill Concepts revenue | 6.6% | 11.6% | 7.3% | 10.3% |
| Non-core Grill Concepts restaurant operating profit | $(135) | $(246) | $(477) | $(509) |
| Non-core Grill Concepts restaurant operating profit as a percentage of Non-core revenue  | (8.5)% | (5.1)% | (11.2)% | (6.4)% |

---

[**Table of Contents**](#TOC)

Restaurant EBITDA by brand is as follows (in thousands):

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the three periods ended June 29,** <br>**2025** | **For the three months ended June 30,**<br>**2024** | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| STK restaurant EBITDA (Company owned) | $8148 | $8871 | $17843 | $19642 |
| STK restaurant EBITDA (Company owned) as a percentage of STK revenue (Company owned) | 15.9% | 17.9% | 16.8% | 19.4% |
| Benihana restaurant EBITDA (Company owned) | $21308 | $16528 | $44479 | $16528 |
| Benihana restaurant EBITDA (Company owned) as a percentage of Benihana revenue (Company owned) | 18.5% | 21.2% | 19.3% | 21.2% |
| Core Grill Concepts restaurant EBITDA | $2728 | $4329 | $4124 | $6747 |
| Core Grill Concepts restaurant EBITDA as a percentage of Grill Concepts revenue | 7.7% | 11.9% | 5.9% | 10.6% |
| Non-core Grill Concepts restaurant EBITDA | $(262) | $(273) | $(629) | $(526) |
| Non-core Grill Concepts restaurant EBITDA as a percentage of Non-core revenue  | (16.6)% | (5.6)% | (14.7)% | (5.6)% |

---

**Results of Operations for the Three Periods Ended June 29, 2025 Compared to the Three Months Ended June 30, 2024**

*Revenues*

*Owned restaurant net revenue.* Owned restaurant net revenue increased $34.9 million, or 20.6%, to $203.9 million for the three periods ended June 29, 2025 from $169.0 million for the three months ended June 30, 2024. The increase was primarily attributable to the acquisition of Benihana and RA Sushi restaurants on May 1, 2024, which generated $128.1 million in revenues during the three periods ended June 29, 2025, compared to $88.7 million for the two-month period owned by the Company in the prior year. The increase in revenues is partially offset by a reduction in comparable restaurant sales. Comparable restaurant sales decreased 4.1% for the second quarter of 2025 compared to the second quarter of 2024.

*Management, license and incentive fee revenue.* Management, license and incentive fee revenues were flat at $3.5 million for both the second quarter of 2025 and the second quarter of 2024. Management, license and incentive fee revenue attributed to Benihana franchised restaurants contributed $0.6 million in revenues during the three periods ended June 29, 2025, which was offset by decreased revenues at our managed STK restaurants in Europe.

*Cost and Expenses*

*Owned restaurant cost of sales.* Food and beverage costs for owned restaurants increased $7.3 million, or 20.4%, to $43.2 million for the three periods ended June 29, 2025 from $35.9 million for the three months ended June 30, 2024. The increase in owned restaurant cost of sales is primarily attributed to cost of sales associated with the additional one period of revenue generated by Benihana and RA Sushi restaurants acquired on May 1, 2024. As a percentage of owned restaurant net revenue, cost of sales were flat at 21.2% for both the second quarter of 2025 and second quarter of 2024.

*Owned restaurant operating expenses.* Owned restaurant operating expenses increased $25.7 million to $129.5 million for the three periods ended June 29, 2025 from $103.8 million for the three months ended June 30, 2024. The increase in owned restaurant operating expense is primarily attributed to the additional one period of revenues in the second quarter of 2025 associated with the Benihana and RA Sushi restaurants acquired on May 1, 2024. Owned restaurant operating costs as a percentage of owned restaurant net revenue increased 210 basis points from 61.4% in the three months ended June 30, 2024 to 63.5% for the three periods ended June 29, 2025 primarily due to investments in marketing, general cost inflation, a higher staffing model for Benihana and RA Sushi restaurants and fixed cost deleveraging driven by a decrease in same store sales.

*General and administrative.* General and administrative costs increased $1.1 million, or 9.7%, to $11.7 million for the three periods ended June 29, 2025 from $10.6 million for the three months ended June 30, 2024. The increase was attributable to incremental headcount associated with the Benihana Acquisition and increased professional fees. As a percentage of revenues, general and administrative costs were 5.6% for the three periods ended June 29, 2025 compared to 6.2% for the three months ended June 30, 2024.

*Depreciation and amortization.* Depreciation and amortization expense was $10.9 million for the three periods ended June 29, 2025 compared to $8.0 million for the three months ended June 30, 2024. The increase was primarily related to depreciation and

[**Table of Contents**](#TOC)

amortization for the Benihana and RA Sushi restaurants acquired on May 1, 2024, depreciation associated with new venues and capital expenditures to maintain and enhance the guest experience in our restaurants.

*Pre-opening expenses*. For the three periods ended June 29, 2025, we incurred $1.6 million of pre-opening expenses primarily related to payroll, training and non-cash pre-open rent for STK Topanga and the relocated STK Westwood restaurant, which opened in April 2025 and May 2025, respectively. Pre-opening expenses decreased $0.9 million compared to the prior year period primarily due to a smaller pre-opening training team. Pre-opening expenses for the three months ended June 30, 2024 were $2.5 million primarily related to payroll, training and non-cash pre-open rent for a RA Sushi restaurant which opened on July 1, 2024. We also incurred costs during the second quarter of 2024 for STK, Benihana and Kona Grill restaurants under development Detail of pre-opening expenses by category is provided in the table below for the three periods ended June 29, 2025 and three months ended June 30, 2024 (in thousands).

---

| | | | |
|:---|:---|:---|:---|
| **Three Periods Ended June 29, 2025** | **Preopen Expenses** | **Preopen Rent** <sup>(1)</sup> | **Total** |
| &nbsp;&nbsp;Training Team | $353 | $— | $353 |
| &nbsp;&nbsp;Restaurants | 834 | 392 | 1226 |
| Total | $1187 | $392 | $1579 |
| **Three Months Ended June 30, 2024** | **Preopen Expenses** | **Preopen Rent** <sup>(1)</sup> | **Total** |
| &nbsp;&nbsp;Training Team | $1430 | $— | $1430 |
| &nbsp;&nbsp;Restaurants | 500 | 586 | 1086 |
| Total | $1930 | $586 | $2516 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Cash rent paid was $0.3 million and $0.2 million for the three periods ended June 29, 2025 and the three months ended June 30, 2024, respectively.

*Transaction and exit costs.* Transaction and exit costs were $0.1 million for the three periods ended June 29, 2025 compared to $6.5 million for the three months ended June 30, 2024. Costs for the second quarter of 2024 primarily reflected investment banking, legal and professional fees incurred in conjunction with the Benihana Acquisition, which closed on May 1, 2024.

*Transition and integration costs.* In the three periods ended June 29, 2025, we incurred $3.9 million of transition and integration costs associated with the Benihana Acquisition compared to $3.8 million in the prior year quarter. Included in these costs are expenses related to identified duplicate professional service vendors, operational support offices, support positions, and maintenance expenses that will be eliminated in the foreseeable future.

*Lease termination and exit costs.* Lease termination and exit costs were $5.6 million for the three periods ended June 29, 2025 compared to $0.3 million for the three months ended June 30, 2024. Costs for the second quarter of 2025 primarily related to accelerated depreciation as well as exit costs associated with the five restaurants closed during the quarter and the termination of an operating agreement.

*Interest expense, net* of interest income: Interest expense, net of interest income, was $10.3 million for the three periods ended June 29, 2025 compared to $7.9 million for the three months ended June 30, 2024. We borrowed $350.0 million on May 1, 2024 to finance the Benihana Acquisition. The weighted average interest rate for the three periods ended June 29, 2025 was 10.8% compared to 11.9% for the three months ended June 30, 2024.

*Loss on early debt extinguishment.* On May 1, 2024, in conjunction with entering into the Credit Agreement, we prepaid the outstanding debt balance under the credit agreement with Goldman Sachs to early extinguish the $73.1 million of outstanding term loans. For the three months ended June 30, 2024, we recognized a $4.1 million loss on debt extinguishment primarily caused by the prepayment penalty and the recognition of unamortized debt issuance costs related to the debt extinguished.

*Provision (benefit) for income taxes.* For the three periods ended June 29, 2025, income tax expense was $0.7 million compared to income tax benefit of $3.5 million for the three months ended June 30, 2024.

*Net loss attributable to noncontrolling interest*. Net loss attributable to noncontrolling interest was $0.2 million for the three periods ended June 29, 2025 compared to a loss of $0.2 million for the three months June 30, 2024.

[**Table of Contents**](#TOC)

**Results of Operations for the Six Periods Ended June 29, 2025 Compared to the Six Months Ended June 30, 2024**

*Revenues*

*Owned restaurant net revenue.* Owned restaurant net revenue increased $160.8 million, or 64.2%, to $411.3 million for the six periods ended June 29, 2025 from $250.5 million for the six months ended June 30, 2024. The increase was primarily attributable to the acquisition of Benihana and RA Sushi restaurants on May 1, 2024, which generated $256.4 million in revenues during the six periods ended June 29, 2025 compared to $88.7 million for the two-month period owned by the Company in the prior year. The increase in revenues is also attributed to new venues opened since March 2024, partially offset by a reduction in comparable restaurant sales. Comparable restaurant sales decreased 3.6% during the six periods ended June 29, 2025 compared to the six months ended June 30, 2024.

*Management, license and incentive fee revenue.* Management, license and incentive fee revenues increased $0.2 million, or 3.5%, to $7.2 million for the six periods ended June 29, 2025 from $7.0 million for the six months ended June 30, 2024. The increase was primarily attributable to Benihana franchised restaurants which generated $1.0 million in revenues during the six periods ended June 29, 2025 compared to $0.4 million for the two-month period owned by the Company in the prior year. The increase in revenues was partially offset by decreased revenues at our STK managed restaurants in Europe.

*Cost and Expenses*

*Owned restaurant cost of sales.* Food and beverage costs for owned restaurants increased $31.7 million, or 58.1%, to $86.3 million for the six periods ended June 29, 2025 compared to $54.6 million for the six months ended June 30, 2024. The increase in cost of sales was due to the incremental sales increases noted above from the acquisition of Benihana and RA Sushi and the opening of new venues since March 2024.

As a percentage of owned restaurant net revenue, cost of sales improved 80 basis points from 21.8% in the six months ended June 30, 2024 to 21.0% for the six periods ended June 29, 2025 primarily due to lower cost of sales for Benihana restaurants and integration synergies.

*Owned restaurant operating expenses.* Owned restaurant operating expenses increased $104.9 million to $258.3 million for the six periods ended June 29, 2025 from $153.4 million for the six months ended June 30, 2024. The increase in owned restaurant operating expense is primarily due to the incremental sales increases noted above from the acquisition of Benihana and RA Sushi and the opening of new venues since March 2024. Owned restaurant operating expenses as a percentage of owned restaurant net revenue increased 160 basis points from 61.2% in the six months ended June 30, 2024 to 62.8% for the six periods ended June 29, 2025 primarily due to investments in marketing, general cost inflation, a higher staffing model for Benihana and RA Sushi restaurants and fixed cost deleveraging driven by a decrease in same store sales.

*General and administrative.* General and administrative costs increased $6.6 million, or 36.2%, to $24.8 million for the six periods ended June 29, 2025 from $18.2 million for the six months ended June 30, 2024. The increase was attributable to incremental headcount associated with the Benihana Acquisition and increased professional fees. As a percentage of revenues, general and administrative costs were 5.9% for the six periods ended June 29, 2025 compared to 7.1% for the six months ended June 30, 2024.

*Depreciation and amortization.* Depreciation and amortization expense was $20.7 million and $13.3 million for the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively. The increase was primarily related to six periods of depreciation and amortization for the Benihana and RA Sushi restaurants acquired on May 1, 2024 compared to two months of depreciation expense in the prior year. The increase in depreciation expense is also due to new venues opened since March 2024 and capital expenditures to maintain and enhance the guest experience in our restaurants.

*Pre-opening expenses*. For the six periods ended June 29, 2025, we incurred $3.3 million of pre-opening expenses primarily related to payroll, training and non-cash pre-open rent for three restaurants that opened during the first half of 2025. Pre-opening expenses decreased $2.1 million compared to the prior year period primarily due to the downsizing of the pre-opening training team.

For the six months ended June 30, 2024, we incurred $5.4 million of pre-opening expenses primarily related to payroll, training and non-cash pre-open rent for STK Washington DC which opened in March 2024 and a RA Sushi restaurant which opened on July 1, 2024. We also incurred costs during the first six months of 2024 for two STK restaurants that opened during December 2023 and STK, Benihana and Kona Grill restaurants currently under development. Detail of pre-opening expenses by category is provided in the table below for the six periods ended June 29, 2025 and the six months ended June 30, 2024 (in thousands).

[**Table of Contents**](#TOC)

---

| | | | |
|:---|:---|:---|:---|
| **Six Months Ended June 29, 2025** | **Preopen Expenses** | **Preopen Rent** <sup>(1)</sup> | **Total** |
| &nbsp;&nbsp;Training Team | $845 | $— | $845 |
| &nbsp;&nbsp;Restaurants | 1511 | 904 | 2415 |
| Total | $2356 | $904 | $3260 |
| **Six Months Ended June 30, 2024** | **Preopen Expenses** | **Preopen Rent** <sup>(1)</sup> | **Total** |
| &nbsp;&nbsp;Training Team | $2953 | $— | $2953 |
| &nbsp;&nbsp;Restaurants | 1444 | 1033 | 2477 |
| Total | $4397 | $1033 | $5430 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) Cash rent paid was $0.8 million and $0.4 million for the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively.

*Transaction and exit costs.* Transaction and exit costs were $0.1 million for the six periods ended June 29, 2025 compared to $7.9 million for the six months ended June 30, 2024. Costs for the first half of 2024 primarily reflected investment banking, legal and professional fees incurred in conjunction with the Benihana Acquisition, which closed on May 1, 2024.

*Transition and integration costs.* In the six periods ended June 29, 2025, we incurred $7.7 million of transition and integration costs associated with the Benihana Acquisition compared to $3.8 million in the first half of 2024. Included in these costs are expenses related to identified duplicate professional service vendors, operational support offices, support positions, and maintenance expenses that will be eliminated in the foreseeable future.

*Lease termination and exit costs.* Lease termination and exit costs were $5.7 million for the six periods ended June 29, 2025 compared to $0.5 million for the six months ended June 30, 2024. Costs for the first six periods of 2025 primarily related to accelerated depreciation as well as exit costs associated with the five restaurants closed during the quarter and the termination of an operating agreement.

*Interest expense, net of interest income.* Interest expense, net of interest income, was $20.1 million for the six periods ended June 29, 2025 compared to $9.9 million for the six months ended June 30, 2024. We borrowed $350.0 million on the Credit Agreement on May 1, 2024 to finance the Benihana Acquisition. The weighted average interest rate for the six periods ended June 29, 2025 was 10.9% compared to 12.0% in the same period of 2024.

*Loss on early debt extinguishment.* On May 1, 2024, in conjunction with entering into the Credit Agreement, we prepaid the outstanding debt balance under the credit agreement with Goldman Sachs to early extinguish the $73.1 million of outstanding term loans. For the six months ended Juen 30, 2025, we recognized a $4.1 million loss on debt extinguishment primarily caused by the prepayment penalty and the recognition of unamortized debt issuance costs related to the debt extinguished.

*Provision (benefit) for income taxes.* The provision for income taxes for the six periods ended June 29, 2025 was $1.0 million compared to a benefit for income taxes of $3.7 million for the six months ended June 30, 2024.

*Net loss attributable to noncontrolling interest*. Net loss attributable to noncontrolling interest was $0.6 million for the six periods ended June 29, 2025 compared to a net loss of $0.5 million for the six months ended June 30, 2024.

**Liquidity and Capital Resources**

*Executive Summary*

Our principal liquidity requirements are to meet our lease obligations, working capital and capital expenditure needs and to pay principal and interest on outstanding debt. Subject to our operating performance, which, if significantly adversely affected, would adversely affect the availability of funds, we expect to finance our operations for at least the next 12 months, including the costs of opening currently planned new restaurants, through cash provided by operations and construction allowances provided by landlords of certain locations. We also may borrow on our revolving credit facility or issue equity, including preferred stock, to support ongoing business operations. We believe these sources of financing are adequate to support our immediate business operations and plans. As of June 29, 2025, we had cash and cash equivalents and restricted cash and cash equivalents totaling $5.2 million and $347.4 million in long-term debt, which consisted of borrowings under our Credit Agreement. As of June 29, 2025, the availability on our revolving credit facility was $33.6 million, subject to certain conditions.

[**Table of Contents**](#TOC)

For the six periods ended June 29, 2025, capital expenditures were $32.1 million of which $19.9 million related to the construction of new STK, Benihana and Kona Grill restaurants and $11.8 million related to existing restaurants. Net capital expenditures, inclusive of $2.3 million in landlord contributions, was $29.8 million for the six periods ended June 29, 2025. We expect to receive between $1.5 million to $2.5 million in landlord contributions in the next three months. Capital expenditures by type for the six periods ended June 29, 2025 and the six months ended June 30, 2024, respectively, are provided below (in thousands).

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Six Periods Ended June 29, 2025** | **STK** | **Benihana** | **Grill Concepts** | **Other** <sup>(1)</sup> | **Total** |
| New Venues | $12849 | $4729 | $2105 | $218 | $19901 |
| Maintenance | 4060 | 4673 | 3066 |  | 11799 |
| Other |  |  |  | 448 | 448 |
| Total  | $16909 | $9402 | $5171 | $666 | $32148 |
| Tenant Improvement Allowance | $1276 | $640 | $357 | $— | $2273 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Six Months Ended June 30, 2024** | **STK** | **Benihana** | **Grill Concepts** | **Other** <sup>(1)</sup> | **Total** |
| New Venues | $23554 | $433 | $4816 | $165 | $28968 |
| Maintenance | 1869 | 1974 | 1934 |  | 5777 |
| Other |  |  |  | 196 | 196 |
| Total  | $25423 | $2407 | $6750 | $361 | $34941 |
| Tenant Improvement Allowance | $1441 | $— | $375 | $— | $1816 |

---

(1)Includes inventory of restaurant equipment for venues under development.

Our operations have not required significant working capital, and, like many restaurant companies, we may have negative working capital during the year. Revenues are received primarily in credit card or cash receipts, and restaurant operations do not require significant receivables or inventories, other than our wine inventory. In addition, we receive trade credit for the purchase of food, beverages and supplies, thereby reducing the need for incremental working capital to support growth. Due to the seasonality of our business, we typically generate a greater proportion of our cash flow from operations during the fourth quarter.

Our future cash requirements will depend on many factors, including the pace of expansion, conditions in the retail property development market, construction costs, the nature of the specific sites selected for new restaurants, and the nature of the specific leases and associated tenant improvement allowances available, if any, as negotiated with landlords. We have made significant investments in our training and development teams to support new restaurants openings. We believe these investments are necessary to support the successful opening of our new restaurants.

To help manage future cash requirements, we limit the number of owned company venues under construction at any given time to four restaurants. We also set a maximum number of signed leases for new restaurant development to twelve in order to minimize our cash rent commitment to approximately $3.0 million to $4.0 million annually for restaurants under development.

*Credit Agreement 

Refer to Note 6 and Note 17 to our condensed consolidated financial statements set forth in Item 1 of this Quarterly Report on Form 10-Q for further information regarding the terms of our long-term debt arrangements and information regarding our commitments and contingencies, respectively.

*Capital Expenditures and Lease Arrangements*

When we open new Company-owned restaurants, our capital expenditures for construction increase. For owned STK restaurants, where we build from a shell state, we have typically targeted a restaurant size of 8,000 square feet with a gross cash investment of approximately $700 to $750 per square foot, exclusive of $150 per square foot in landlord contributions. STK restaurants opened in 2023 and 2024 had a gross cost per square foot of $706 and $132 per square foot in landlord contributions with an average size of 10,618 square feet. For owned Benihana restaurants, where we build from a shell state, we have typically targeted a restaurant size of 7,000 square feet. In situations where we add functional space and build a restaurant with a mezzanine, covered patio, or rooftop, costs per square foot will increase. Typical cash pre-opening costs are $0.6 million to $0.8 million, excluding the impact of cash and non-cash pre-opening rent. In addition, some of our existing restaurants will require capital improvements to either maintain or improve

[**Table of Contents**](#TOC)

the facilities. We may add seating or provide enclosures for outdoor space in the next twelve months for some of our locations, when we believe that will increase revenues for those locations.

We typically seek to lease our restaurant locations for periods of 10 to 20 years under operating lease arrangements, with a limited number of renewal options. Our rent structure varies, but our leases generally provide for the payment of both minimum and contingent rent based on sales, as well as other expenses related to the leases such as our pro-rata share of common area maintenance, property tax and insurance expenses. Many of our lease arrangements include the opportunity to secure tenant improvement allowances to partially offset the cost of developing and opening the related restaurants. Generally, landlords recover the cost of such allowances from increased minimum rents. However, there can be no assurance that such allowances will be available to us on each project that we select for development.

*Cash Flows*

The following table summarizes the statement of cash flows for the six periods ended June 29, 2025 and the six months ended June 30, 2024 (in thousands):

---

| | | |
|:---|:---|:---|
|  | **For the six periods ended June 29,** <br>**2025** | **For the six months ended June 30,**<br>**2024** |
| Net cash provided by (used in): |  |  |
| &nbsp;&nbsp;Operating activities | $11333 | $6554 |
| &nbsp;&nbsp;Investing activities | (32148) | (403546) |
| &nbsp;&nbsp;Financing activities | (2212) | 408805 |
| &nbsp;&nbsp;Effect of exchange rate changes on cash | 113 | (61) |
| Net increase (decrease) in cash and cash equivalents | $(22914) | $11752 |

---

*Operating Activities.* Net cash provided by operating activities was $11.3 million for the six periods ended June 29, 2025, compared to $6.6 million for the six months ended June 30, 2024. The change in net cash provided by operating activities was primarily attributable to the timing of collections on accounts receivables, payments on accounts payable and accrued expenses and higher net income after adjusting for non-cash expenses.

*Investing Activities*. Net cash used in investing activities for the six periods ended June 29, 2025 was $32.1 million which was comprised of $19.9 million in capital expenditures primarily for the construction of three restaurants opened during the first half of 2025, as well as residual payments on the two restaurants that opened during the fourth quarter of 2024 and restaurants that were under development as of June 29, 2025, as well as capital expenditures for existing restaurants

Net cash used in investing activities for the six months ended June 30, 2024 was $403.5 million which was comprised of $368.6 million for the Benihana Acquisition, net of cash acquired and $34.9 million in capital expenditures for the construction of STK Washington DC, which opened in March 2024, and a RA Sushi in Plantation, FL which opened in July 2024 in addition to residual payments on four restaurants that opened during the fourth quarter of 2023 and several restaurants that were under development as of June 30, 2024.

*Financing Activities*. Net cash used in financing activities for the six periods ended June 29, 2025 was $2.2 million and was primarily comprised of $0.9 million in stock repurchases and $1.1 million in repayments on long-term debt and financing lease liabilities.

Net cash used in financing activities for the six months ended June 30, 2024 was $408.8 million and was comprised of net proceeds from borrowings under the Credit Agreement of $333.8 million and net proceeds from the issuance of preferred stock and warrants of $138.9 million, partially offset by the repayment of the Goldman Sachs debt of $73.6 million.

[**Table of Contents**](#TOC)

**Recent Accounting Pronouncements**

See Note 1 to our condensed consolidated financial statements set forth in Item 1 of this Quarterly Report on Form 10-Q for a detailed description of recent accounting pronouncements. We do not expect the recent accounting pronouncements discussed in Note 1 to have a significant impact on our consolidated financial position or results of operations.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk.**

As a "smaller reporting company," as defined in Item 10 of Regulation S-K, we are not required to provide this information.

**Item 4. Controls and Procedures.**

***Evaluation of Disclosure Controls and Procedures***

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as our controls are designed to do, and management necessarily applies its judgment in evaluating the risk and cost benefit relationship related to controls and procedures.

Our Chief Executive Officer and Chief Financial Officer have reviewed the effectiveness of our disclosure controls and procedures as of June 29, 2025 and based on this evaluation, have concluded that our disclosure controls and procedures were effective as of June 29, 2025.

***Changes in Internal Controls***

On May 1, 2024, we completed the Benihana Acquisition and have implemented new processes and internal controls to assist us in the preparation and disclosure of financial information. Given the significance of the Benihana Acquisition, we have excluded the acquired Benihana business from our assessment and report on internal controls over financial reporting for the year ended December 31, 2024. Benihana and RA Sushi make up approximately 50.0% of our total revenue for the year ended December 31, 2024 and 64.9% of our total assets as of December 31, 2024. Other than discussed above, there have been no changes in our internal controls over financial reporting that occurred during the quarter ended June 29, 2025 that have materially affected, or are reasonably likely to materially affect, the Company's internal controls over financial reporting. We will include the acquired Benihana business in our assessment and report on internal controls over financial reporting for the year ending December 28, 2025.

**PART II — OTHER INFORMATION**

**Item 1. Legal Proceedings.**

We are subject to claims common to our industry and in the ordinary course of our business. Companies in our industry, including us, have been and are subject to class action lawsuits, primarily regarding compliance with labor laws and regulations. Defending lawsuits requires significant management attention and financial resources and the outcome of any litigation is inherently uncertain. We believe that accrual and disclosure for these matters are adequately provided for in our consolidated financial statements. We do not believe the ultimate resolutions of these matters will have a material adverse effect on our consolidated financial position and results of operations. However, the resolution of lawsuits is difficult to predict. A significant increase in the number of these claims, or one or more successful claims under which we incur greater liabilities than is currently anticipated, could materially and adversely affect our consolidated financial statements.

[**Table of Contents**](#TOC)

**Item 1A. Risk Factors.**

There have been no material changes to the risk factors contained in Item 1A of our Form 10-K for the year ended December 31, 2024.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds** 

In September 2022, the Company's Board of Directors authorized a repurchase program of up to $10.0 million of outstanding common stock. In May 2023, the Company's Board of Directors authorized an additional $5.0 million to this program. As of December 31, 2023, the Company had repurchased 2.3 million shares for $15.0 million under the program. In March 2024, the Company's Board of Directors authorized an additional $5.0 million of repurchases under this program. During the three periods ended June 29, 2025, the Company purchased 0.2 million shares for aggregate consideration of $0.6 million. As of June 29, 2025, the Company had purchased 3.3 million shares for $19.1 million under the program. The table below reflects shares of common stock purchased during the second quarter of 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
| Period | Total number of shares purchased | Average price paid per share | Total number of shares purchased as part of publicly announced plan | Maximum dollar value of shares that may yet be purchased under the plan |
| March 31, 2025 - April 27, 2025 | 163848 | 2.81 | 163848 | $1077127 |
| April 28, 2025 - May 25, 2025 | 19035 | 2.97 | 19035 | $1019960 |
| May 26, 2025 - June 29, 2025 | 20000 | 3.77 | 20000 | $943960 |
|  | 202883 | $3.77 | 202883 |  |

---

**Item 5. Other Information**

**(c) Adoption or Termination of 10b5-1 Trading Plans**

During the second quarter ended June 29, 2025, no director or officer adopted, modified, or terminated any Rule 10b5-1trading arrangement or non-Rule 10b5-1 trading arrangement, as such terms are defined in Item 408(a) of Regulation S-K.

[**Table of Contents**](#TOC)

**Item 6. Exhibits.**

(a) Exhibits required by Item 601 of Regulation S-K.

---

| | |
|:---|:---|
| **Exhibit** | **Description** |
| [3.1](https://www.sec.gov/Archives/edgar/data/1399520/000114420414036287/v380914_ex3-1.htm) | [Amended and Restated Certificate of Incorporation (Incorporated by reference to Form 8-K filed on September 5, 2014).](http://www.sec.gov/Archives/edgar/data/1399520/000114420414036287/v380914_ex3-1.htm) |
| [3.2](https://www.sec.gov/Archives/edgar/data/1399520/000155837024006331/stks-20240501xex3d1.htm) | [Certificate of Designations of Series A Preferred Stock (Incorporated by reference to Form 8-K filed on May 1, 2024).](https://www.sec.gov/Archives/edgar/data/1399520/000155837024006331/stks-20240501xex3d1.htm) |
| [3.3](https://www.sec.gov/Archives/edgar/data/1399520/000114420411059220/v237991_ex3-2.htm) | [Amended and Restated Bylaws (Incorporated by reference to Form 8-K filed on October 25, 2011).](http://www.sec.gov/Archives/edgar/data/1399520/000114420411059220/v237991_ex3-2.htm) |
| [31.1](stks-20250629xex31d1.htm)\* | [Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002](stks-20250629xex31d1.htm) |
| [31.2\*](stks-20250629xex31d2.htm) | [Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes – Oxley Act of 2002](stks-20250629xex31d2.htm) |
| [32.1\*](stks-20250629xex32d1.htm) | [Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes – Oxley Act of 2002, 18 U.S.C. Section 1350.](stks-20250629xex32d1.htm) |
| [32.2\*](stks-20250629xex32d2.htm) | [Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes – Oxley Act of 2002, 18 U.S.C. Section 1350.](stks-20250629xex32d2.htm) |
| 101.CAL\* | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
| 101.DEF\* | Inline XBRL Taxonomy Extension Definition Linkbase Document |
| 101.LAB\* | Inline XBRL Taxonomy Extension Label Linkbase Document |
| 101.PRE\* | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
| 101.INS\* | Inline XBRL Instance Document |
| 101.SCH\* | Inline XBRL Taxonomy Extension Schema Document |
| 104\* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |

---

\*Filed herewith.

[**Table of Contents**](#TOC)

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
| Dated: August 5, 2025 |  |  |
|  | THE ONE GROUP HOSPITALITY, INC. | THE ONE GROUP HOSPITALITY, INC. |
|  | By: | /s/ Tyler Loy |
|  |  | Tyler Loy, Chief Financial Officer |

---

## Exhibit 31.1

**Exhibit 31.1**

CERTIFICATIONS UNDER SECTION 302

I, Emanuel Hilario, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this Quarterly Report on Form 10-Q of The ONE Group Hospitality, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d) disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 5, 2025

---

| |
|:---|
| /s/ Emanuel Hilario |
| **Emanuel Hilario** |
| Title: Chief Executive Officer |
| (Principal Executive Officer) |

---

------

## Exhibit 31.2

**Exhibit 31.2**

CERTIFICATIONS UNDER SECTION 302

I, Tyler Loy, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this Quarterly Report on Form 10-Q of The ONE Group Hospitality, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;c) evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;d) disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: August 5, 2025

---

| |
|:---|
| /s/ Tyler Loy |
| **Tyler Loy** |
| Title: Chief Financial Officer |
| (Principal Financial Officer) |

---

------

## Exhibit 32.1

**Exhibit 32.1**

CERTIFICATIONS UNDER SECTION 906

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code), the undersigned officer of The ONE Group Hospitality, Inc., a Delaware corporation (the "Company"), does hereby certify, to such officer's knowledge, that:

The Quarterly Report for the three periods ended June 29, 2025 (the "Form 10-Q") of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| &nbsp;&nbsp;Dated: August 5, 2025 | &nbsp;&nbsp;<u>/s/ Emanuel Hilario</u> |
|  | &nbsp;&nbsp;Emanuel Hilario |
|  | &nbsp;&nbsp;Title: Chief Executive Officer |
|  | &nbsp;&nbsp;(Principal Executive Officer) |

---

------

## Exhibit 32.2

**Exhibit 32.2**

CERTIFICATIONS UNDER SECTION 906

Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of section 1350, chapter 63 of title 18, United States Code), the undersigned officer of The ONE Group Hospitality, Inc., a Delaware corporation (the "Company"), does hereby certify, to such officer's knowledge, that:

The Quarterly Report for the three periods ended June 29, 2025 (the "Form 10-Q") of the Company fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and the information contained in the Form 10-Q fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| | |
|:---|:---|
| Dated: August 5, 2025 | <u>/s/ Tyler Loy</u> |
|  | Tyler Loy |
|  | Title: Chief Financial Officer |
|  | (Principal Financial Officer) |

---

------