Try our mobile app

Switch to company model in classical logic    *

General information

Country: UNITED STATES

Sector: Restaurants

Flanigan`s Enterprises, Inc. operates as a chain of small cocktail lounges and package liquor stores. The company is headquartered in Fort Lauderdale, Florida and currently employs 1,085 full-time employees. The firm operates through two segments: the restaurant segment and the package liquor store segment. The operation of package stores consists of retail liquor sales and related items. The firm`s restaurants offer alcoholic beverages and full food service. The firm operates its package liquor stores and restaurants under two service marks: Big Daddy`s Liquors and Flanigan`s Seafood Bar and Grill. As of October 1, 2016, it operated 25 units consisting of restaurants, package liquor stores and combination restaurants/package liquor stores, and franchised an additional five units. The company also owns an adult entertainment club. As of October 1, 2016, the Company owned and operated 10 restaurants under its service mark, Flanigan`s Seafood Bar and Grill. As of October 1, 2016, the Company owned and operated nine package liquor stores in the South Florida area.
Website: flanigans.net



Growth: Good revenue growth rate 17.6%, there is slowdown compared to average historical growth rates 24.8%. The revenue growth dynamics is unstable Site traffic for the last 3 months showed a change of +4.5%

Profitability: LTM EBITDA margin is positive, +12.1%. On average the margin is decreasing unsteadily. Gross margin is normal, +23.2%.

Cash Flow Generation: Dividend yield for the last twelve months 1.8%. Free cash flow yield 31.5% (LTM)

Undervaluation: Fundamental value created in LTM (estimate)


Entry Point: Share price is 13.5% higher than minimum and 37.7% lower than maximum for the last 3 years

AI Insight: the companies with similar growth trajectories, EBITDA margin, industries and geography on average are valued 3.2x by EV / Sales multiple , the company can be >100% undervalued

Key Financials (Download financials)

Ticker: BDL
Share price, USD:  (0.0%)25.6
year average price 28.29  


year start price 27.52 2023-04-27

max close price 34.05 2023-09-22

min close price 24.48 2024-03-05

current price 25.60 2024-04-25
Common stocks: 1 858 647

Dividend Yield:  1.8%
FCF Yield LTM: 31.5%
EV / LTM EBITDA: 3.1x
EV / EBITDA annualized: 3.5x
Last revenue growth (y/y):  17.6%
Last growth of EBITDA (y/y):  -20.0%
Historical revenue growth:  24.8%
Historical growth of EBITDA:  27.5%
EV / Sales: 0.4x
Margin (EBITDA LTM / Revenue): 12.1%
Fundamental value created in LTM:
Market Cap ($m): 48
Net Debt ($m): 8
EV (Enterprise Value): 56
Price to Book: 0.8x

Revenue and EBITDA

Quarterly values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment USD per share

Multiple and potential

EV / Sales

Potential dynamics

More information for subscribed users:
detailed calculation of
Fundamental value created in LTM

Financial reporting

Income Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-10-01
symbol BDL BDL BDL BDL BDL BDL
reportedCurrency USD USD USD USD USD USD
cik 12 040 12 040 12 040 12 040 12 040 12 040
fillingDate 2024-02-13 2023-12-29 2023-08-15 2023-05-16 2023-03-15 2023-01-18
acceptedDate 2024-02-13 16:51:18 2023-12-29 16:51:14 2023-08-15 16:28:01 2023-05-16 14:41:55 2023-03-14 20:19:27 2023-01-17 21:44:37
calendarYear 2024.000 2023.000 2023.000 2023.000 2023.000 2022.000
period Q1 Q4 Q3 Q2 Q1 Q4
revenue 45M 43M 45M 44M 42M 40M
costOfRevenue 34M 34M 35M 33M 33M 24M
grossProfit 11M 9M 11M 10M 9M 16M
grossProfitRatio 0.240 0.216 0.233 0.235 0.205 0.397
researchAndDevelopmentExpenses 0 0 0 0 0 0
generalAndAdministrativeExpenses 10M 0 0 0 0 0
sellingAndMarketingExpenses 0 0 0 0 0 0
sellingGeneralAndAdministrativeExpenses 10M 9M 8M 8M 7M 14M
otherExpenses 253 000 268 000 0 -48 000 -31 000 -30 000
operatingExpenses 10M 9M 8M 8M 7M 14M
costAndExpenses 44M 43M 43M 41M 41M 37M
interestIncome 46 000 48 000 26 000 19 000 15 000 14 000
interestExpense 262 000 266 000 264 000 262 000 275 000 210 000
depreciationAndAmortization 2M 2M 2M 1M 1M 1M
ebitda 3M 2M 4M 4M 3M 4M
ebitdaratio 0.056 0.048 0.096 0.096 0.063 0.092
operatingIncome 793 000 416 000 3M 3M 1M 2M
operatingIncomeRatio 0.018 0.010 0.060 0.062 0.029 0.056
totalOtherIncomeExpensesNet 252 000 -218 000 2M -243 000 -260 000 -186 000
incomeBeforeTax 576 000 198 000 2M 2M 937 000 2M
incomeBeforeTaxRatio 0.013 0.005 0.054 0.056 0.022 0.052
incomeTaxExpense -18 000 245 000 51 000 290 000 63 000 241 000
netIncome 109 000 -127 000 2M 2M 874 000 2M
netIncomeRatio 0.002 -0.003 0.035 0.043 0.021 0.045
eps 0.059 -0.068 0.860 1.020 0.470 0.970
epsdiluted 0.059 -0.068 0.860 1.020 0.470 0.970
weightedAverageShsOut 2M 2M 2M 2M 2M 2M
weightedAverageShsOutDil 2M 2M 2M 2M 2M 2M
link Link Link Link Link Link Link
finalLink Link Link Link Link Link Link

Balance Sheet Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-10-01
symbol BDL BDL BDL BDL BDL BDL
reportedCurrency USD USD USD USD USD USD
cik 12 040 12 040 12 040 12 040 12 040 12 040
fillingDate 2024-02-13 2023-12-29 2023-08-15 2023-05-16 2023-03-15 2023-01-18
acceptedDate 2024-02-13 16:51:18 2023-12-29 16:51:14 2023-08-15 16:28:01 2023-05-16 14:41:55 2023-03-14 20:19:27 2023-01-17 21:44:37
calendarYear 2024.000 2023.000 2023.000 2023.000 2023.000 2022.000
period Q1 Q4 Q3 Q2 Q1 Q4
cashAndCashEquivalents 27M 26M 27M 38M 43M 42M
shortTermInvestments 0 0 0 0 0 0
cashAndShortTermInvestments 27M 26M 27M 38M 43M 42M
netReceivables 784 000 834 000 654 000 710 000 639 000 456 000
inventory 8M 7M 7M 7M 7M 6M
otherCurrentAssets 888 000 2M 2M 3M 1M 2M
totalCurrentAssets 36M 35M 37M 48M 51M 51M
propertyPlantEquipmentNet 108M 108M 107M 97M 96M 95M
goodwill 0 0 0 0 0 0
intangibleAssets 1M 1M 1M 1M 1M 1M
goodwillAndIntangibleAssets 1M 1M 1M 1M 1M 1M
longTermInvestments 249 000 252 000 276 000 283 000 283 000 294 000
taxAssets 0 0 0 0 0 0
otherNonCurrentAssets 410 000 878 000 332 000 298 000 270 000 310 000
totalNonCurrentAssets 110M 110M 109M 99M 98M 97M
otherAssets 0 0 0 0 0 0
totalAssets 146M 146M 146M 147M 149M 147M
accountPayables 9M 9M 8M 8M 9M 8M
shortTermDebt 4M 4M 4M 4M 4M 5M
taxPayables 0 0 0 0 298 000 0
deferredRevenue 5M 3M 3M 3M 4M 3M
otherCurrentLiabilities 7M 7M 7M 7M 8M 7M
totalCurrentLiabilities 24M 22M 22M 22M 25M 22M
longTermDebt 47M 48M 49M 50M 50M 51M
deferredRevenueNonCurrent -686 001 -801 000 0 0 0 0
deferredTaxLiabilitiesNonCurrent 686 000 801 000 605 000 605 000 605 000 605 000
otherNonCurrentLiabilities 686 001 801 000 0 0 0 37M
totalNonCurrentLiabilities 47M 48M 49M 50M 51M 52M
otherLiabilities 0 0 0 0 0 0
capitalLeaseObligations 28M 28M 29M 29M 30M 31M
totalLiabilities 72M 71M 71M 72M 76M 74M
preferredStock 0 0 0 0 0 0
commonStock 420 000 420 000 420 000 420 000 420 000 420 000
retainedEarnings 58M 58M 58M 58M 56M 55M
accumulatedOtherComprehensiveIncomeLoss 57 000 395 000 0 0 0 0
othertotalStockholdersEquity 163 000 163 000 163 000 163 000 163 000 163 000
totalStockholdersEquity 59M 59M 59M 58M 56M 56M
totalEquity 74M 75M 76M 75M 56M 56M
totalLiabilitiesAndStockholdersEquity 146M 146M 146M 147M 149M 147M
minorityInterest 15M 16M 17M 17M 17M 0
totalLiabilitiesAndTotalEquity 146M 146M 146M 147M 149M 147M
totalInvestments 249 000 252 000 276 000 283 000 283 000 294 000
totalDebt 50M 51M 52M 53M 54M 56M
netDebt 24M 26M 25M 15M 11M 14M
link Link Link Link Link Link Link
finalLink Link Link Link Link Link Link

Cash Flow Statement

Property 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3
date 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-10-01
symbol BDL BDL BDL BDL BDL BDL
reportedCurrency USD USD USD USD USD USD
cik 12 040 12 040 12 040 12 040 12 040 12 040
fillingDate 2024-02-13 2023-12-29 2023-08-15 2023-05-16 2023-03-15 2023-01-18
acceptedDate 2024-02-13 16:51:18 2023-12-29 16:51:14 2023-08-15 16:28:01 2023-05-16 14:41:55 2023-03-14 20:19:27 2023-01-17 21:44:37
calendarYear 2024.000 2023.000 2023.000 2023.000 2023.000 2022.000
period Q1 Q4 Q3 Q2 Q1 Q4
netIncome 594 000 -47 000 2M 2M 874 000 2M
depreciationAndAmortization 2M 2M 2M 1M 1M 1M
deferredIncomeTax 0 62 000 0 0 0 112 000
stockBasedCompensation 0 34 000 0 0 0 0
changeInWorkingCapital 1M -369 000 -1M -5M 4M -512 000
accountsReceivables -106 000 338 000 -523 000 0 0 0
inventory -479 000 -54 000 -589 000 9000.000 -75 000 -187 000
accountsPayables -444 000 -593 000 446 000 -1M 2M -289 000
otherWorkingCapital 2M -60 000 -372 000 -4M 2M -36 000
otherNonCashItems 5000.000 10000.000 24 000 6000.000 20 000 -145 000
netCashProvidedByOperatingActivities 3M 1M 3M -2M 6M 3M
investmentsInPropertyPlantAndEquipment -791 000 -2M -12M -3M -3M -3M
acquisitionsNet 9000.000 22 000 0 0 0 0
purchasesOfInvestments 0 0 0 0 0 0
salesMaturitiesOfInvestments 0 0 0 0 0 0
otherInvestingActivites 8000.000 24 000 18 000 31 000 16 000 20 000
netCashUsedForInvestingActivites -774 000 -2M -12M -3M -3M -3M
debtRepayment -321 000 -312 000 -310 000 -312 000 -1M -971 000
commonStockIssued 0 0 0 0 0 0
commonStockRepurchased 0 0 0 0 0 0
dividendsPaid 0 0 0 0 0 0
otherFinancingActivites -990 000 -990 000 -2M -789 000 -829 000 8M
netCashUsedProvidedByFinancingActivities -1M -1M -2M -1M -2M 7M
effectOfForexChangesOnCash 0 0 0 0 0 0
netChangeInCash 1M -2M -11M -5M 1M 6M
cashAtEndOfPeriod 27M 26M 27M 38M 43M 42M
cashAtBeginningOfPeriod 26M 27M 38M 43M 42M 36M
operatingCashFlow 3M 1M 3M -2M 6M 3M
capitalExpenditure -791 000 -2M -12M -3M -3M -3M
freeCashFlow 3M -318 000 -9M -4M 3M -366 000
link Link Link Link Link Link Link
finalLink Link Link Link Link Link Link

Earning call transcript

Press-releases

Show financial reports only

2024-02-14 19:57 ET
FLANIGAN'S REPORTS EARNINGS
2024-01-03 21:21 ET
FLANIGAN'S REPORTS EARNINGS
2023-08-16 15:44 ET
FLANIGAN'S REPORTS EARNINGS
2023-05-25 20:13 ET
FLANIGAN'S DECLARES DIVIDEND
2023-05-17 22:29 ET
FLANIGAN'S REPORTS EARNINGS
2023-03-16 20:47 ET
FLANIGAN'S REPORTS EARNINGS
2023-02-28 22:39 ET
FLANIGAN'S ENTERPRISES, INC. RECEIVES NYSE NOTICE REGARDING LATE FORM 10-Q FILING
2023-01-25 20:54 ET
FLANIGAN'S REPORTS EARNINGS
2022-08-22 16:19 ET
FLANIGAN'S REPORTS EARNINGS
2022-05-31 15:28 ET
FLANIGAN'S REPORTS EARNINGS
2022-03-03 04:39 ET
FLANIGAN'S REPORTS EARNINGS; DECLARES DIVIDEND
2022-01-18 21:13 ET
FLANIGAN'S REPORTS EARNINGS
2021-08-18 22:46 ET
Flanigan's Reports Earnings
2021-05-24 22:21 ET
Flanigan's Announces Earnings
2021-02-23 20:37 ET
Flanigan's Announces Earnings
2021-01-19 15:44 ET
FLANIGAN'S Reports Earnings
2020-08-21 20:57 ET
FLANIGAN'S Reports Earnings
2020-03-09 20:33 ET
Flanigan's Declares Dividend
2020-02-11 22:23 ET
Flanigan's Announces Earnings
2019-12-26 22:27 ET
Flanigan's Reports Earnings

SEC forms

Show financial reports only

SEC form 10
2024-02-13 16:51 ET
Flanigan's Enterprises reported for 2023 q4
SEC form 10
2024-02-13 00:00 ET
Flanigan's Enterprises reported for 2023 q4
SEC form 10
2023-12-29 16:51 ET
Flanigan's Enterprises reported for 2023 q3
SEC form 10
2023-12-29 00:00 ET
Flanigan's Enterprises reported for 2023 q3
SEC form 10
2023-08-15 16:28 ET
Flanigan's Enterprises reported for 2023 q2
SEC form 10
2023-08-15 00:00 ET
Flanigan's Enterprises reported for 2023 q2
SEC form 10
2023-05-16 14:41 ET
Flanigan's Enterprises reported for 2023 q1
SEC form 10
2023-05-16 00:00 ET
Flanigan's Enterprises reported for 2023 q1
SEC form 10
2023-03-15 00:00 ET
Flanigan's Enterprises reported for 2022 q4
SEC form 10
2023-01-18 00:00 ET
Flanigan's Enterprises reported for 2022 q3
SEC form 10
2022-08-16 00:00 ET
Flanigan's Enterprises reported for 2022 q2
SEC form 10
2022-05-24 00:00 ET
Flanigan's Enterprises reported for 2022 q1
SEC form 10
2022-02-22 00:00 ET
Flanigan's Enterprises published news for 2021 q4
SEC form 6
2022-01-28 09:07 ET
Flanigan's Enterprises published news for 2021 q4
SEC form 10
2022-01-14 00:00 ET
Flanigan's Enterprises published news for 2021 q3
SEC form 10
2021-08-17 00:00 ET
Flanigan's Enterprises published news for 2021 q2
SEC form 10
2021-05-21 00:00 ET
Flanigan's Enterprises published news for 2021 q1