← Giz & Hum's Billiards & Brew /

Financials

MB105716305
Dashboard › Giz & Hum's Billiards & Brew › Financial Intelligence

Giz & Hum's Billiards & Brew

1425 W BEAUREGARD AVE, San Angelo, TX 76901 · TABC MB105716305

Mixed Beverage San Angelo Market Enriched 2026-07-10
$791,256 Annual gross (L12M) ▲ 7.6% latest MoM Click for monthly detail
$65,938 Avg monthly ▲ 9.9% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $222,303/yr est. net Click for cost model
$556k–$778k Est. acquisition range 0.84× annual gross (blended) Click for valuation methods
Liquor sales only — total revenue is higher
Every dollar on this page comes from Mixed Beverage Gross Receipts filings — the alcohol portion of total sales. For a Brewery, liquor is typically only 80–95% of total business revenue. Beer-led; some food. Estimated total revenue (rough): $832,901 – $989,070/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Giz & Hum's Billiards & Brew My bars

Executive Summary

Click to expand full narrative

Giz & Hum's Billiards & Brew is a mixed-beverage licensed establishment at 1425 W BEAUREGARD AVE, San Angelo, Texas (TABC MB105716305). Over the most recent 12 months it reported $791,256 in gross alcohol sales, averaging $65,938/month with a best month of $80,921. Sales mix: ~52% liquor · 48% beer · 0% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $222,303 (~28% margin). Acquisition value is estimated at $556k–$778k across revenue-multiple, SDE-multiple, and cap-rate methods. All revenue figures are gross mixed-beverage receipts as filed with the Texas Comptroller; they exclude cash income such as cover charges, game machines, or merchandise.

Sales performance · last 12 months

Texas Comptroller mixed-beverage gross receipts actual

Annual gross
$791,256
Avg monthly
$65,938
Best month
$80,921
Jan 2026
Sales mix
52% Liq
48% Beer · 0% Wine

Property & occupancy

County public records + submarket comps

Detailed property records not available for this location. Occupancy below uses submarket heuristics only.

Estimated occupancy heuristic

Est. base rent (10.5% of gross)$6,923/mo
NNN CAM / insurance$1,039/mo
Total occupancy$8,114/mo

Note

County property records couldn't be matched to this address. Occupancy is modeled from a revenue-based heuristic and is less accurate than a direct property record match.

Profit scenarios

Texas bar cost model applied to $791,256 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$791,256
COGS (24%)−$189,901
Labor (14%)−$110,776
Occupancy−$87,628
TX MB gross tax (6.7%)−$53,014
Utilities / ins / mktg (8%)−$63,300
Card surcharge net+$8,704
Net profit $295,340
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$791,256
COGS (27%)−$213,639
Labor (17%)−$134,514
Occupancy−$97,364
TX MB gross tax (6.7%)−$53,014
Utilities / ins / mktg (10%)−$79,126
Card surcharge net+$8,704
Net profit $222,303
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$791,256
COGS (30%)−$237,377
Labor (22%)−$174,076
Occupancy−$107,100
TX MB gross tax (6.7%)−$53,014
Utilities / ins / mktg (12%)−$94,951
Card surcharge net+$8,704
Net profit $133,441
Disclaimer: Revenue is mixed-beverage gross receipts from the Texas Comptroller — it does not include cash income like door charges, game machines, merchandise, or event rentals (which can add 10–25% for nightclubs). Cost ratios are industry benchmarks for Texas MB-permit bars. Rent is estimated from submarket comps; property tax is from county public records pro-rated by square footage. Actual profit depends on lease terms, staffing, owner salary, and one-time costs.

Owner income estimator

Split likely net profit across ownership estimated

TABC licensee Ms Patty's Ventures LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $222,303/year. Actual owner income depends on salary draws, distributions, debt service, and tax structure. Consult an accountant for actual income projections.

Acquisition value estimate

Based on most-likely scenario (~$222,303 net) estimated

Revenue multiple
$396k–$633k
0.5–0.8× gross
SDE multiple
$556k–$778k
2.5–3.5× earnings
Cap rate
$674k–$889k
25–33%
Suggested range
$556k–$778k
blended estimate
The numbers above are liquor-only: bar-style multiples applied to mixed-beverage receipts. They're the right answer for a pure bar/lounge — but for a restaurant, this is just one slice of total enterprise value (the bar program). See the food-business estimate below.

Federal court history

Public records · last checked 2026-06-18

Lookup pending — check back tomorrow

Daily public-records quota was exhausted before we could check this operator. Our nightly job will retry automatically.