← Studio Movie Grill /

Financials

MB947590
Dashboard › Studio Movie Grill › Financial Intelligence

Studio Movie Grill

452 LINCOLN SQ, Arlington, TX 76011 · TABC MB947590

Mixed Beverage Arlington Market Enriched 2026-07-10
$423,288 Annual gross (L12M) ▲ 39.6% latest MoM Click for monthly detail
$35,274 Avg monthly ▲ 64.8% latest vs avg Click for monthly detail
~25% Est. net margin (likely) $107,828/yr est. net Click for cost model
$270k–$377k Est. acquisition range 0.76× 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): $940,640 – $1,693,152/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 452 LINCOLN SQ, Arlington, Texas (TABC MB947590). Over the most recent 12 months it reported $423,288 in gross alcohol sales, averaging $35,274/month with a best month of $58,146. Sales mix: ~71% liquor · 21% beer · 8% wine. The building at this address is owned by MOVIE GRILL CONCEPTS XXXI LLC $891,807 assessed value per county records). Applying Texas bar cost benchmarks yields an estimated annual net of approximately $107,828 (~25% margin). Acquisition value is estimated at $270k–$377k 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
$423,288
Avg monthly
$35,274
Best month
$58,146
May 2026
Sales mix
71% Liq
21% Beer · 8% Wine

Property & occupancy

County public records + submarket comps

Building (landlord parcel)

Record ID14503790
Property owner (landlord)MOVIE GRILL CONCEPTS XXXI LLC
Assessed value$891,807

Studio Movie Grill's share

Est. base rent ~$18/sqft/yr · 2,500 sqft · Class B $3,716/mo
NNN CAM / insurance$557/mo
NNN property tax$892/mo
Personal property tax est — no BPP record $100/mo
Total occupancy $5,265/mo

Occupancy analysis

All-in occupancy cost is 14.9% 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 $423,288 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~35%
Revenue$423,288
COGS (24%)−$101,589
Labor (14%)−$59,260
Occupancy−$56,863
TX MB gross tax (6.7%)−$28,360
Utilities / ins / mktg (8%)−$33,863
Card surcharge net+$4,656
Net profit $148,009
Most Likely
Typical bar, light food program, full two-shift staffing
~25%
Revenue$423,288
COGS (27%)−$114,288
Labor (17%)−$71,959
Occupancy−$63,181
TX MB gross tax (6.7%)−$28,360
Utilities / ins / mktg (10%)−$42,329
Card surcharge net+$4,656
Net profit $107,828
Stressed
Heavy food, larger crew, higher rent
~14%
Revenue$423,288
COGS (30%)−$126,986
Labor (22%)−$93,123
Occupancy−$69,499
TX MB gross tax (6.7%)−$28,360
Utilities / ins / mktg (12%)−$50,795
Card surcharge net+$4,656
Net profit $59,181
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 $107,828/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 (~$107,828 net) estimated

Revenue multiple
$212k–$339k
0.5–0.8× gross
SDE multiple
$270k–$377k
2.5–3.5× earnings
Cap rate
$327k–$431k
25–33%
Suggested range
$270k–$377k
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 $940,640–$1,693,152/yr in total revenue (your liquor portion of $423,288 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
$941k–$1,693k
food + liquor + service
Estimated net (10–15%)
$94k–$254k
restaurant margin
Full-business value
$259k–$931k
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.