Flanigan's Enterprises, Inc. (BDL) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 |
|---|
| Total Current Assets | 34.41M | 33.05M | 30.59M | 30.29M | 34.19M | 36.99M | 31.53M | 33.3M | 34.13M | 36.25M | 35.29M | 37.32M | 47.92M | 51.37M | 50.89M | 45.32M | 49.58M | 42.66M | 39.79M | 39.77M |
| Cash & Short-Term Investments | 22.83M | 22.97M | 20.09M | 18.94M | 23.22M | 27.32M | 21.4M | 22.12M | 22M | 26.9M | 25.53M | 27.11M | 37.76M | 43.14M | 42.14M | 35.66M | 40.67M | 33.6M | 32.68M | 31.95M |
| Cash Only | 22.83M | 22.97M | 20.09M | 18.21M | 22.97M | 27.32M | 21.4M | 22.12M | 22M | 26.9M | 25.53M | 27.11M | 37.76M | 43.14M | 42.14M | 35.66M | 40.67M | 33.6M | 32.68M | 31.95M |
| Short-Term Investments | 0 | 0 | 0 | 732K | 244K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 764K | 1.42M | 892K | 1.01M | 489K | 1.19M | 1.06M | 961K | 923K | 784K | 834K | 654K | 710K | 639K | 456K | 432K | 564K | 699K | 450K | 384K |
| Days Sales Outstanding | 1.76 | 2 | 1.76 | 1.31 | 1.43 | 2 | 2.05 | 1.75 | 1.62 | 1.63 | 1.56 | 1.37 | 1.4 | 1.2 | 1.01 | 1.12 | 1.43 | 1.43 | 1.1 | 1.06 |
| Inventory | 6.95M | 7.07M | 6.92M | 0 | 7.29M | 7.5M | 7.02M | 7.52M | 7.39M | 7.68M | 7.2M | 7.14M | 6.55M | 6.56M | 6.49M | 5.53M | 4.93M | 4.64M | 4.28M | 4.41M |
| Days Inventory Outstanding | 14.46 | 16.21 | 14.93 | - | 16.11 | 15.38 | 15.89 | 17.79 | 18.22 | 17.85 | 19.21 | 17.15 | 17.83 | 18.05 | 22.59 | 14.83 | 14.04 | 13.55 | 14.08 | 12.98 |
| Other Current Assets | 715K | 715K | 705K | 10.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 777K | 0 |
| Total Non-Current Assets | 110.35M | 109.03M | 110.03M | 110.41M | 109.11M | 109.89M | 110.55M | 109.79M | 110.26M | 109.7M | 110.47M | 109.08M | 98.95M | 97.8M | 96.6M | 94.09M | 91.3M | 89.03M | 88.21M | 83.47M |
| Property, Plant & Equipment | 107.38M | 0 | 108M | 0 | 107.03M | 107.63M | 108.7M | 107.55M | 108.03M | 107.77M | 108.08M | 107.21M | 97.1M | 95.98M | 94.73M | 91.87M | 89.25M | 86.27M | 85.56M | 80.78M |
| Fixed Asset Turnover | 0.53x | - | 0.46x | - | 0.50x | 0.46x | 0.43x | 0.46x | 0.45x | 0.42x | 0.40x | 0.44x | 0.45x | 0.44x | 0.43x | 0.45x | 0.46x | 0.43x | 0.40x | 0.47x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | 822K | 822K | 822K | 822K | 822K |
| Long-Term Investments | 356K | 330K | 322K | 315K | 295K | 275K | 274K | 279K | 270K | 249K | 252K | 276K | 283K | 283K | 294K | 310K | 309K | 1.17M | 1.12M | 1.1M |
| Other Non-Current Assets | 1.35M | 107.43M | 435K | 108.82M | 523K | 720K | 311K | 691K | 694K | 410K | 878K | 332K | 298K | 270K | 310K | 1.09M | 920K | 771K | 705K | 772K |
| Total Assets | 144.76M | 142.07M | 140.62M | 140.69M | 143.31M | 146.88M | 142.08M | 143.09M | 144.38M | 145.94M | 145.77M | 146.4M | 146.87M | 149.17M | 147.49M | 139.41M | 140.87M | 131.69M | 128M | 123.24M |
| Asset Turnover | 0.39x | 0.37x | 0.35x | 0.37x | 0.37x | 0.35x | 0.32x | 0.34x | 0.33x | 0.31x | 0.30x | 0.31x | 0.30x | 0.28x | 0.28x | 0.29x | 0.30x | 0.29x | 0.27x | 0.31x |
| Asset Growth % | 1.02% | -3.27% | -1.03% | -1.67% | -0.75% | 0.64% | -2.53% | -2.26% | -1.69% | -2.17% | -1.17% | 5.02% | 4.26% | 13.28% | 15.23% | 13.12% | 15.92% | 15.51% | 13.8% | 10.36% |
| Total Current Liabilities | 18.74M | 20.06M | 18.12M | 18.29M | 20.27M | 25.38M | 19.92M | 21.26M | 21.91M | 24.33M | 22.37M | 21.6M | 21.89M | 24.7M | 22.18M | 22.93M | 26.38M | 24.94M | 20.22M | 20.8M |
| Accounts Payable | 8.73M | 7.96M | 5.89M | 5.53M | 6.21M | 9.03M | 7.21M | 7.46M | 12.48M | 8.63M | 9.27M | 8.19M | 8.17M | 9.13M | 8.11M | 10.87M | 11.42M | 12.27M | 6.42M | 11.41M |
| Days Payables Outstanding | 17.21 | 16.04 | 12.32 | 12.8 | 16.6 | 17.21 | 16.04 | 23.79 | 25.53 | 21.48 | 23.38 | 20.48 | 23.52 | 23.84 | 35.69 | 31.62 | 34.79 | 28.4 | 28.89 | 32.51 |
| Short-Term Debt | 4.33M | 1.6M | 1.48M | 1.45M | 1.43M | 1.42M | 1.4M | 1.38M | 1.32M | 1.31M | 1.29M | 3.6M | 3.56M | 3.54M | 2.3M | 5.21M | 5.75M | 3.88M | 2.56M | 4.67M |
| Deferred Revenue (Current) | 2.97M | 4.77M | 2.58M | 2.87M | 3.17M | 5.48M | 2.9M | 2.99M | 3.49M | 4.85M | 2.63M | 2.69M | 3.07M | 4.41M | 2.63M | 1.56M | 1.74M | 2.38M | 1.41M | 0 |
| Other Current Liabilities | 32K | 2.98M | 2.27M | 3.13M | 2.8M | 0 | 0 | 4.44M | 0 | 0 | 0 | 4.8M | 4.76M | 5.33M | 9.56M | 3.08M | 5.26M | 4.28M | -896K | 2.8M |
| Current Ratio | 1.84x | 1.65x | 1.69x | 1.66x | 1.69x | 1.46x | 1.58x | 1.57x | 1.56x | 1.49x | 1.58x | 1.73x | 2.19x | 2.08x | 2.29x | 1.98x | 1.88x | 1.71x | 1.97x | 1.91x |
| Quick Ratio | 1.47x | 1.29x | 1.31x | 1.66x | 1.33x | 1.16x | 1.23x | 1.21x | 1.22x | 1.17x | 1.26x | 1.40x | 1.89x | 1.81x | 2.00x | 1.74x | 1.69x | 1.52x | 1.76x | 1.70x |
| Cash Conversion Cycle | -0.99 | 2.17 | 4.37 | - | 0.94 | 0.16 | 1.9 | -4.25 | -5.7 | -2 | -2.61 | -1.96 | -4.29 | -4.59 | -12.09 | -15.67 | -19.32 | -13.42 | -13.71 | -18.47 |
| Total Non-Current Liabilities | 43.32M | 42.23M | 43.41M | 44.14M | 45.14M | 45.87M | 46.75M | 45.8M | 46.51M | 47.43M | 48.48M | 49.25M | 50.21M | 51.09M | 51.98M | 44.13M | 43.33M | 42.94M | 47.15M | 42.95M |
| Long-Term Debt | 18.31M | 18.66M | 19.13M | 19.48M | 19.82M | 20.17M | 20.51M | 20.84M | 21.18M | 21.51M | 21.83M | 0 | 0 | 0 | 23.09M | 0 | 15.26M | 15.77M | 19.56M | 17.46M |
| Capital Lease Obligations | 24.53M | 23.09M | 23.79M | 24.16M | 24.82M | 25.2M | 25.85M | 24.22M | 24.61M | 25.24M | 25.85M | 26.49M | 27.11M | 27.7M | 28.28M | 28.85M | 27.58M | 26.62M | 27.18M | 25.14M |
| Deferred Tax Liabilities | 481K | 481K | 481K | 501K | 501K | 501K | 389K | 738K | 728K | 686K | 801K | 605K | 605K | 605K | 605K | 493K | 493K | 552K | 406K | 356K |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 801K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406K | 0 |
| Total Liabilities | 62.06M | 62.29M | 61.53M | 62.43M | 65.41M | 71.25M | 66.67M | 67.06M | 68.42M | 71.76M | 70.86M | 70.84M | 72.09M | 75.79M | 74.15M | 67.06M | 69.71M | 67.88M | 67.37M | 63.75M |
| Total Debt | 47.17M | 46.1M | 47.12M | 47.68M | 48.62M | 49.32M | 50.23M | 48.92M | 49.56M | 50.47M | 51.36M | 52.24M | 53.16M | 54.02M | 55.92M | 48.85M | 48.58M | 48.4M | 51.31M | 47.27M |
| Net Debt | 24.34M | 23.14M | 27.02M | 29.47M | 25.64M | 22M | 28.82M | 26.79M | 27.56M | 23.57M | 25.83M | 25.13M | 15.4M | 10.88M | 13.79M | 13.19M | 7.91M | 14.8M | 18.63M | 15.31M |
| Debt / Equity | 0.57x | 0.58x | 0.60x | 0.61x | 0.62x | 0.65x | 0.67x | 0.64x | 0.65x | 0.68x | 0.69x | 0.69x | 0.71x | 0.74x | 0.76x | 0.68x | 0.68x | 0.76x | 0.85x | 0.79x |
| Debt / EBITDA | 7.98x | 13.46x | 18.55x | 9.92x | 9.37x | 18.52x | 20.69x | 12.18x | 13.38x | 20.55x | 25.49x | 12.12x | 12.70x | 20.56x | 15.33x | 14.09x | 15.36x | 23.61x | 15.57x | 12.10x |
| Net Debt / EBITDA | 4.12x | 6.76x | 10.64x | 6.13x | 4.94x | 8.26x | 11.88x | 6.67x | 7.44x | 9.60x | 12.82x | 5.83x | 3.68x | 4.14x | 3.78x | 3.80x | 2.50x | 7.22x | 5.65x | 3.92x |
| Interest Coverage | 16.75x | 7.43x | 7.74x | 12.52x | 14.31x | 3.67x | 2.82x | 9.30x | 10.53x | 3.20x | 1.74x | 10.23x | 10.35x | 4.35x | 10.62x | 11.77x | 10.45x | 3.96x | 9.84x | 12.42x |
| Total Equity | 82.7M | 79.78M | 79.1M | 78.27M | 77.9M | 75.63M | 75.41M | 76.02M | 75.96M | 74.18M | 74.91M | 75.56M | 74.77M | 73.39M | 73.34M | 72.35M | 71.17M | 63.81M | 60.63M | 59.49M |
| Equity Growth % | 6.16% | 5.49% | 4.89% | 2.95% | 2.55% | 1.95% | 0.66% | 0.62% | 1.59% | 1.08% | 2.15% | 4.43% | 5.07% | 15% | 20.96% | 21.61% | 38.04% | 37.68% | 33.09% | 31.94% |
| Book Value per Share | 44.49 | 42.92 | 42.56 | 42.11 | 41.91 | 40.69 | 40.57 | 40.90 | 40.87 | 39.91 | 40.31 | 40.65 | 40.23 | 39.48 | 39.46 | 38.93 | 38.29 | 34.33 | 32.62 | 32.01 |
| Total Shareholders' Equity | 68.81M | 65.96M | 65.16M | 64.26M | 64M | 61.6M | 61.22M | 61.28M | 61.06M | 59M | 59.23M | 58.96M | 58.19M | 56.29M | 55.67M | 54.42M | 52.58M | 52.78M | 51.22M | 49.86M |
| Common Stock | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K | 420K |
| Retained Earnings | 68.36M | 65.49M | 64.69M | 63.79M | 63.42M | 60.73M | 60.67M | 60.49M | 60.3M | 58.36M | 58.25M | 58.37M | 57.61M | 55.71M | 55.09M | 53.83M | 51.99M | 52.2M | 50.63M | 49.28M |
| Treasury Stock | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M | -6.08M |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 290K | -41K | 211K | 180K | 57K | 395K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 13.88M | 13.82M | 13.94M | 14.01M | 13.89M | 14.03M | 14.19M | 14.74M | 14.9M | 15.18M | 15.69M | 16.6M | 16.58M | 17.09M | 17.67M | 17.94M | 18.59M | 11.03M | 9.41M | 9.63M |