← Sidekicks Bar And Grille /

Financials

MB105706168
Dashboard › Sidekicks Bar And Grille › Financial Intelligence

Sidekicks Bar And Grille

909 E LENNON DR, Emory, TX 75440 · TABC MB105706168

Mixed Beverage Emory Market Enriched 2026-08-30
$465,618 Annual gross (L12M) ▲ 8.3% latest MoM Click for monthly detail
$38,802 Avg monthly ▼ 21.5% latest vs avg Click for monthly detail
~28% Est. net margin (likely) $130,736/yr est. net Click for cost model
$327k–$458k 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 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): $1,034,707 – $1,862,472/year. Treat the valuation below as a screening estimate based on the alcohol portion alone.
← Back to Sidekicks Bar And Grille My bars

Executive Summary

Click to expand full narrative

Sidekicks Bar And Grille is a mixed-beverage licensed establishment at 909 E LENNON DR, Emory, Texas (TABC MB105706168). Over the most recent 12 months it reported $465,618 in gross alcohol sales, averaging $38,802/month with a best month of $53,591. Sales mix: ~49% liquor · 50% beer · 1% wine. Applying Texas bar cost benchmarks yields an estimated annual net of approximately $130,736 (~28% margin). Acquisition value is estimated at $327k–$458k 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
$465,618
Avg monthly
$38,802
Best month
$53,591
Aug 2025
Sales mix
49% Liq
50% Beer · 1% 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)$4,074/mo
NNN CAM / insurance$611/mo
Total occupancy$4,781/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 $465,618 gross revenue estimated

Best Case
No kitchen, efficient staffing, favorable lease
~37%
Revenue$465,618
COGS (24%)−$111,748
Labor (14%)−$65,187
Occupancy−$51,636
TX MB gross tax (6.7%)−$31,196
Utilities / ins / mktg (8%)−$37,249
Card surcharge net+$5,122
Net profit $173,723
Most Likely
Typical bar, light food program, full two-shift staffing
~28%
Revenue$465,618
COGS (27%)−$125,717
Labor (17%)−$79,155
Occupancy−$57,373
TX MB gross tax (6.7%)−$31,196
Utilities / ins / mktg (10%)−$46,562
Card surcharge net+$5,122
Net profit $130,736
Stressed
Heavy food, larger crew, higher rent
~17%
Revenue$465,618
COGS (30%)−$139,685
Labor (22%)−$102,436
Occupancy−$63,111
TX MB gross tax (6.7%)−$31,196
Utilities / ins / mktg (12%)−$55,874
Card surcharge net+$5,122
Net profit $78,437
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 Kc Patton Enterprises LLC looking up officers…
4
Equal split (50% each)
Based on the "Most Likely" scenario net profit of $130,736/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 (~$130,736 net) estimated

Revenue multiple
$233k–$372k
0.5–0.8× gross
SDE multiple
$327k–$458k
2.5–3.5× earnings
Cap rate
$396k–$523k
25–33%
Suggested range
$327k–$458k
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 $1,034,707–$1,862,472/yr in total revenue (your liquor portion of $465,618 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
$1,035k–$1,862k
food + liquor + service
Estimated net (10–15%)
$103k–$279k
restaurant margin
Full-business value
$285k–$1,024k
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 2026-06-20

Lookup pending — check back tomorrow

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