← Studio Movie Grill /

Financials

MB902252
Dashboard › Studio Movie Grill › Financial Intelligence

Studio Movie Grill

4800 STATE HIGHWAY 121, The Colony, TX 75056 · TABC MB902252

Mixed Beverage The Colony Market Enriched 2026-07-12
$519,069 Annual gross (L12M) ▲ 50.2% latest MoM Click for monthly detail
$43,256 Avg monthly ▲ 54.6% latest vs avg Click for monthly detail
~30% Est. net margin (likely) $154,876/yr est. net Click for cost model
$387k–$519k Est. acquisition range 0.87× 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 Restaurant / Bar, liquor is typically only 25–45% of total business revenue. Restaurant. Total revenue is typically 2–4× our liquor figure. Estimated total revenue (rough): $1,153,487 – $2,076,276/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Studio Movie Grill My bars

Executive Summary

Click to expand full narrative

Studio Movie Grill is a mixed-beverage licensed establishment at 4800 STATE HIGHWAY 121, The Colony, Texas (TABC MB902252). Over the most recent 12 months it reported $519,069 in gross alcohol sales, averaging $43,256/month with a best month of $66,861. Sales mix: ~57% liquor · 21% beer · 22% wine. The building at this address is owned by HALLE PROPERTIES LLC (27,836 sqft, $3,116,587 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $154,876 (~30% margin). Acquisition value is estimated at $387k–$519k 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
$519,069
Avg monthly
$43,256
Best month
$66,861
May 2026
Sales mix
57% Liq
21% Beer · 22% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID251550
Property owner (landlord)HALLE PROPERTIES LLC
Total building SF27,836
Assessed value$3,116,587

Studio Movie Grill's share

Est. base rent ~$11/sqft/yr · 3,500 sqft · Class B $3,266/mo
NNN CAM / insurance$490/mo
NNN property tax$718/mo
Personal property tax est — no BPP record $95/mo
Total occupancy $4,569/mo

Occupancy analysis

All-in occupancy cost is 10.6% of gross revenue. Industry benchmark for healthy bars is 6–10%; 12–15% is typical for premium submarkets; above 18% is unsustainable without very strong margins elsewhere.

Profit scenarios

Texas bar cost model applied to $519,069 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~39%
Revenue$519,069
COGS (24%)−$124,577
Labor (14%)−$72,670
Occupancy−$49,345
TX MB gross tax (6.7%)−$34,778
Utilities / ins / mktg (8%)−$41,526
Card surcharge net+$5,710
Net profit $201,884
Most Likely
Typical bar, light food program, full two-shift staffing
~30%
Revenue$519,069
COGS (27%)−$140,149
Labor (17%)−$88,242
Occupancy−$54,828
TX MB gross tax (6.7%)−$34,778
Utilities / ins / mktg (10%)−$51,907
Card surcharge net+$5,710
Net profit $154,876
Stressed
Heavy food, larger crew, higher rent
~19%
Revenue$519,069
COGS (30%)−$155,721
Labor (22%)−$114,195
Occupancy−$60,311
TX MB gross tax (6.7%)−$34,778
Utilities / ins / mktg (12%)−$62,288
Card surcharge net+$5,710
Net profit $97,486
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 Studio Club 4 LLC looking up officers…
1
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $154,876/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 (~$154,876 net) estimated

Revenue multiple
$260k–$415k
0.5–0.8× gross
SDE multiple
$387k–$542k
2.5–3.5× earnings
Cap rate
$469k–$620k
25–33%
Suggested range
$387k–$519k
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.
Full-business estimate · Restaurant / Bar

If you're buying the whole restaurant, not just the bar program

We estimate this restaurant / bar pulls $1,153,487–$2,076,276/yr in total revenue (your liquor portion of $519,069 is roughly 25–45% of the total per industry benchmarks). Applied to that estimated total: revenue multiple 0.30–0.50×, net margin 10–15%, SDE multiple 2.5–4.0× (restaurant comps, not bar comps).

Estimated total revenue
$1,153k–$2,076k
food + liquor + service
Estimated net (10–15%)
$115k–$311k
restaurant margin
Full-business value
$317k–$1,142k
blended rev × SDE

Confidence on this estimate is lower than the liquor-only valuation above — we're inferring food revenue from category averages, not from this specific operator's books. A serious buyer should request actual P&Ls + a Schedule C / 1120S.

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.