XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.2.u1
BUSINESS SEGMENTS (Details) - Schedule of Business Segments - Operating Segments [Member] - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Jun. 29, 2024
Jul. 01, 2023
Jun. 29, 2024
Jul. 01, 2023
Sep. 30, 2023
REVENUES:          
TOTAL REVENUE $ 48,340 $ 44,604 $ 139,996 $ 128,815  
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 20,807 18,233 60,220 53,445  
GROSS PROFIT 27,533 26,371 79,776 75,370  
ADDITIONAL REVENUES:          
TOTAL ADDITIONAL REVENUES 762 768 2,315 2,221  
ADDITIONAL EXPENSES:          
Payroll and related costs 15,301 14,598 44,658 42,408  
Operating expenses 6,268 6,008 18,565 17,452  
Occupancy costs 2,024 1,914 6,118 5,640  
Selling, general and administrative expenses 1,288 991 3,867 2,887  
Depreciation and amortization 1,127 928 3,119 2,596  
TOTAL ADDITIONAL EXPENSES 26,008 24,439 76,327 70,983  
Income from Operations 2,287 2,700 5,764 6,608  
Capital Expenditures:          
Total Capital Expenditures 968 14,448 5,282 18,690  
Identifiable Assets:          
Assets 143,089   143,089   $ 145,769
OTHER INCOME (EXPENSE):          
Interest expense (251) (264) (768) (801)  
Interest and other income 46 26 131 60  
Gain on sale of property and equipment 2   2    
OTHER INCOME (EXPENSE) (203) (238) (635) (741)  
Income (loss) before provision for income taxes: 2,084 2,462 5,129 5,867  
Provision for income taxes (282) (51) (209) (404)  
Net Income 1,802 2,411 4,920 5,463  
Less: Net Income attributable to noncontrolling interests (681) (806) (1,748) (1,337)  
Net Income Attributable to Flanigan's Enterprises, Inc. 1,121 1,605 3,172 4,126  
Restaurant food sales [Member]          
REVENUES:          
TOTAL REVENUE 30,471 28,126 86,182 80,006  
Intersegment revenues [Member]          
REVENUES:          
TOTAL REVENUE  
Restaurant bar sales [Member]          
REVENUES:          
TOTAL REVENUE 7,577 7,687 22,780 21,956  
Package goods sales [Member]          
REVENUES:          
TOTAL REVENUE 10,292 8,791 31,034 26,853  
Cost of merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 20,807 18,233 60,220 53,445  
Intersegment Cost of Merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD    
Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Franchise-related revenues 428 466 1,291 1,409  
Intersegment Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Intersegment franchise-related revenues  
Rental income [Member]          
ADDITIONAL REVENUES:          
Rental income 278 252 844 683  
Inter Segment Rental income [Member]          
ADDITIONAL REVENUES:          
Intersegment rental income  
Intersegment Partnership income [Member]          
ADDITIONAL REVENUES:          
Intersegment partnership income    
Other operating income [Member]          
ADDITIONAL REVENUES:          
Other operating income 56 50 180 129  
Intersegment Payroll Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs    
Intersegment Operating Expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment operating expenses  
Intersegment Occupancy Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment occupancy costs  
Intersegment Selling, general and administrative expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment selling, general and administrative expenses  
Intersegment Interest Expense [Member]          
OTHER INCOME (EXPENSE):          
Interest expense  
Intersegment Interest and other income [Member]          
OTHER INCOME (EXPENSE):          
Interest and other income  
Intersegment Expenses [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD        
Partnership Income          
ADDITIONAL REVENUES:          
Intersegment partnership income        
Payroll and related costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs        
Restaurant [Member]          
REVENUES:          
TOTAL REVENUE 39,140 36,905 112,077 105,178  
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 14,196 12,827 40,260 36,967  
GROSS PROFIT 24,944 24,078 71,817 68,211  
ADDITIONAL REVENUES:          
TOTAL ADDITIONAL REVENUES 40 45 127 113  
ADDITIONAL EXPENSES:          
Payroll and related costs 12,658 12,007 36,777 34,602  
Operating expenses 5,202 4,989 15,328 14,375  
Occupancy costs 1,623 1,579 4,942 4,661  
Selling, general and administrative expenses 259 282 828 777  
Depreciation and amortization 864 684 2,338 1,930  
TOTAL ADDITIONAL EXPENSES 21,385 20,325 62,556 58,559  
Income from Operations 3,599 3,798 9,388 9,765  
OTHER INCOME (EXPENSE):          
Interest expense  
Interest and other income 4 1 17 6  
Gain on sale of property and equipment      
OTHER INCOME (EXPENSE) 4 1 17 6  
Income (loss) before provision for income taxes: 3,603 3,799 9,405 9,771  
Provision for income taxes  
Net Income 3,603 3,799 9,405 9,771  
Less: Net Income attributable to noncontrolling interests (681) (806) (1,748) (1,337)  
Net Income Attributable to Flanigan's Enterprises, Inc. 2,922 2,993 7,657 8,434  
Restaurant [Member] | Restaurant food sales [Member]          
REVENUES:          
TOTAL REVENUE 30,471 28,126 86,182 80,006  
Restaurant [Member] | Intersegment revenues [Member]          
REVENUES:          
TOTAL REVENUE 1,092 1,092 3,115 3,216  
Restaurant [Member] | Restaurant bar sales [Member]          
REVENUES:          
TOTAL REVENUE 7,577 7,687 22,780 21,956  
Restaurant [Member] | Package goods sales [Member]          
REVENUES:          
TOTAL REVENUE  
Restaurant [Member] | Cost of merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 13,104 11,735 37,145 33,751  
Restaurant [Member] | Intersegment Cost of Merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 1,092   3,115 3,216  
Restaurant [Member] | Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Franchise-related revenues  
Restaurant [Member] | Intersegment Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Intersegment franchise-related revenues  
Restaurant [Member] | Rental income [Member]          
ADDITIONAL REVENUES:          
Rental income  
Restaurant [Member] | Inter Segment Rental income [Member]          
ADDITIONAL REVENUES:          
Intersegment rental income 0  
Restaurant [Member] | Intersegment Partnership income [Member]          
ADDITIONAL REVENUES:          
Intersegment partnership income    
Restaurant [Member] | Other operating income [Member]          
ADDITIONAL REVENUES:          
Other operating income 40 45 127 113  
Restaurant [Member] | Intersegment Payroll Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs    
Restaurant [Member] | Intersegment Operating Expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment operating expenses 613 619 1,845 1,718  
Restaurant [Member] | Intersegment Occupancy Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment occupancy costs 166 165 498 496  
Restaurant [Member] | Intersegment Selling, general and administrative expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment selling, general and administrative expenses  
Restaurant [Member] | Intersegment Interest Expense [Member]          
OTHER INCOME (EXPENSE):          
Interest expense  
Restaurant [Member] | Intersegment Interest and other income [Member]          
OTHER INCOME (EXPENSE):          
Interest and other income  
Restaurant [Member] | Intersegment Expenses [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD   1,092      
Restaurant [Member] | Partnership Income          
ADDITIONAL REVENUES:          
Intersegment partnership income        
Restaurant [Member] | Payroll and related costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs        
Package [Member]          
REVENUES:          
TOTAL REVENUE 10,292 8,791 31,034 26,853  
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 7,703 6,498 23,075 19,694  
GROSS PROFIT 2,589 2,293 7,959 7,159  
ADDITIONAL REVENUES:          
TOTAL ADDITIONAL REVENUES  
ADDITIONAL EXPENSES:          
Payroll and related costs 816 692 2,394 2,236  
Operating expenses 699 649 2,051 2,021  
Occupancy costs 248 207 745 628  
Selling, general and administrative expenses 42 42 132 131  
Depreciation and amortization 123 129 375 338  
TOTAL ADDITIONAL EXPENSES 1,969 1,754 5,816 5,459  
Income from Operations 620 539 2,143 1,700  
OTHER INCOME (EXPENSE):          
Interest expense  
Interest and other income 23 16 60 42  
Gain on sale of property and equipment      
OTHER INCOME (EXPENSE) 28 21 75 56  
Income (loss) before provision for income taxes: 648 560 2,218 1,756  
Provision for income taxes  
Net Income 648 560 2,218 1,756  
Less: Net Income attributable to noncontrolling interests  
Net Income Attributable to Flanigan's Enterprises, Inc. 648 560 2,218 1,756  
Package [Member] | Restaurant food sales [Member]          
REVENUES:          
TOTAL REVENUE  
Package [Member] | Intersegment revenues [Member]          
REVENUES:          
TOTAL REVENUE  
Package [Member] | Restaurant bar sales [Member]          
REVENUES:          
TOTAL REVENUE  
Package [Member] | Package goods sales [Member]          
REVENUES:          
TOTAL REVENUE 10,292 8,791 31,034 26,853  
Package [Member] | Cost of merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD 7,703 6,498 23,075 19,694  
Package [Member] | Intersegment Cost of Merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD    
Package [Member] | Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Franchise-related revenues  
Package [Member] | Intersegment Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Intersegment franchise-related revenues  
Package [Member] | Rental income [Member]          
ADDITIONAL REVENUES:          
Rental income  
Package [Member] | Inter Segment Rental income [Member]          
ADDITIONAL REVENUES:          
Intersegment rental income  
Package [Member] | Intersegment Partnership income [Member]          
ADDITIONAL REVENUES:          
Intersegment partnership income    
Package [Member] | Other operating income [Member]          
ADDITIONAL REVENUES:          
Other operating income  
Package [Member] | Intersegment Payroll Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs (6) (6) (18)    
Package [Member] | Intersegment Operating Expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment operating expenses  
Package [Member] | Intersegment Occupancy Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment occupancy costs 47 41 137 123  
Package [Member] | Intersegment Selling, general and administrative expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment selling, general and administrative expenses  
Package [Member] | Intersegment Interest Expense [Member]          
OTHER INCOME (EXPENSE):          
Interest expense  
Package [Member] | Intersegment Interest and other income [Member]          
OTHER INCOME (EXPENSE):          
Interest and other income 5 5 15 14  
Package [Member] | Intersegment Expenses [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD        
Package [Member] | Partnership Income          
ADDITIONAL REVENUES:          
Intersegment partnership income        
Package [Member] | Payroll and related costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs       (18)  
Corporate [Member]          
REVENUES:          
TOTAL REVENUE  
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD  
GROSS PROFIT  
ADDITIONAL REVENUES:          
TOTAL ADDITIONAL REVENUES 2,683 3,069 8,293 8,822  
ADDITIONAL EXPENSES:          
Payroll and related costs 1,827 1,899 5,487 5,570  
Operating expenses 367 370 1,186 1,056  
Occupancy costs 153 128 431 351  
Selling, general and administrative expenses 987 667 2,907 1,979  
Depreciation and amortization 140 115 406 328  
TOTAL ADDITIONAL EXPENSES 4,262 4,265 13,089 12,530  
Income from Operations (1,579) (1,196) (4,796) (3,708)  
OTHER INCOME (EXPENSE):          
Interest expense (251) (264) (768) (801)  
Interest and other income 19 9 54 12  
Gain on sale of property and equipment 2   2    
OTHER INCOME (EXPENSE) (230) (255) (712) (789)  
Income (loss) before provision for income taxes: (1,809) (1,451) (5,508) (4,497)  
Provision for income taxes (282) (51) (209) (404)  
Net Income (2,091) (1,502) (5,717) (4,901)  
Less: Net Income attributable to noncontrolling interests  
Net Income Attributable to Flanigan's Enterprises, Inc. (2,091) (1,502) (5,717) (4,901)  
Corporate [Member] | Restaurant food sales [Member]          
REVENUES:          
TOTAL REVENUE  
Corporate [Member] | Intersegment revenues [Member]          
REVENUES:          
TOTAL REVENUE  
Corporate [Member] | Restaurant bar sales [Member]          
REVENUES:          
TOTAL REVENUE  
Corporate [Member] | Package goods sales [Member]          
REVENUES:          
TOTAL REVENUE  
Corporate [Member] | Cost of merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD  
Corporate [Member] | Intersegment Cost of Merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD    
Corporate [Member] | Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Franchise-related revenues 428 466 1,291 1,409  
Corporate [Member] | Intersegment Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Intersegment franchise-related revenues 1,390 1,694 4,484 4,932  
Corporate [Member] | Rental income [Member]          
ADDITIONAL REVENUES:          
Rental income 278 252 844 683  
Corporate [Member] | Inter Segment Rental income [Member]          
ADDITIONAL REVENUES:          
Intersegment rental income 214 206 635 619  
Corporate [Member] | Intersegment Partnership income [Member]          
ADDITIONAL REVENUES:          
Intersegment partnership income 357 446   1,163  
Corporate [Member] | Other operating income [Member]          
ADDITIONAL REVENUES:          
Other operating income 16 5 53 16  
Corporate [Member] | Intersegment Payroll Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs    
Corporate [Member] | Intersegment Operating Expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment operating expenses 716 1,015 2,457 3,045  
Corporate [Member] | Intersegment Occupancy Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment occupancy costs  
Corporate [Member] | Intersegment Selling, general and administrative expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment selling, general and administrative expenses 72 71 215 201  
Corporate [Member] | Intersegment Interest Expense [Member]          
OTHER INCOME (EXPENSE):          
Interest expense (2) (2) (6) (6)  
Corporate [Member] | Intersegment Interest and other income [Member]          
OTHER INCOME (EXPENSE):          
Interest and other income 2 2 6 6  
Corporate [Member] | Intersegment Expenses [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD        
Corporate [Member] | Partnership Income          
ADDITIONAL REVENUES:          
Intersegment partnership income     986    
Corporate [Member] | Payroll and related costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs        
Eliminations [Member]          
REVENUES:          
TOTAL REVENUE (1,092) (1,092) (3,115) (3,216)  
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD (1,092) (1,092) (3,115) (3,216)  
GROSS PROFIT  
ADDITIONAL REVENUES:          
TOTAL ADDITIONAL REVENUES (1,961) (2,346) (6,105) (6,714)  
ADDITIONAL EXPENSES:          
Payroll and related costs  
Operating expenses  
Occupancy costs  
Selling, general and administrative expenses  
Depreciation and amortization  
TOTAL ADDITIONAL EXPENSES (1,608) (1,905) (5,134) (5,565)  
Income from Operations (353) (441) (971) (1,149)  
OTHER INCOME (EXPENSE):          
Interest expense  
Interest and other income  
Gain on sale of property and equipment      
OTHER INCOME (EXPENSE) (5) (5) (15) (14)  
Income (loss) before provision for income taxes: (358) (446) (986) (1,163)  
Provision for income taxes  
Net Income (358) (446) (986) (1,163)  
Less: Net Income attributable to noncontrolling interests  
Net Income Attributable to Flanigan's Enterprises, Inc. (358) (446) (986) (1,163)  
Eliminations [Member] | Restaurant food sales [Member]          
REVENUES:          
TOTAL REVENUE  
Eliminations [Member] | Intersegment revenues [Member]          
REVENUES:          
TOTAL REVENUE (1,092) (1,092) (3,115) (3,216)  
Eliminations [Member] | Restaurant bar sales [Member]          
REVENUES:          
TOTAL REVENUE  
Eliminations [Member] | Package goods sales [Member]          
REVENUES:          
TOTAL REVENUE  
Eliminations [Member] | Cost of merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD  
Eliminations [Member] | Intersegment Cost of Merchandise sold [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD (1,092)   (3,115) (3,216)  
Eliminations [Member] | Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Franchise-related revenues  
Eliminations [Member] | Intersegment Franchise-related revenues [Member]          
ADDITIONAL REVENUES:          
Intersegment franchise-related revenues (1,390) (1,694) (4,484) (4,932)  
Eliminations [Member] | Rental income [Member]          
ADDITIONAL REVENUES:          
Rental income  
Eliminations [Member] | Inter Segment Rental income [Member]          
ADDITIONAL REVENUES:          
Intersegment rental income (214) (206) (635) (619)  
Eliminations [Member] | Intersegment Partnership income [Member]          
ADDITIONAL REVENUES:          
Intersegment partnership income (357) (446)   (1,163)  
Eliminations [Member] | Other operating income [Member]          
ADDITIONAL REVENUES:          
Other operating income  
Eliminations [Member] | Intersegment Payroll Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs 6 6 18    
Eliminations [Member] | Intersegment Operating Expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment operating expenses (1,329) (1,634) (4,302) (4,763)  
Eliminations [Member] | Intersegment Occupancy Costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment occupancy costs (213) (206) (635) (619)  
Eliminations [Member] | Intersegment Selling, general and administrative expenses [Member]          
ADDITIONAL EXPENSES:          
Intersegment selling, general and administrative expenses (72) (71) (215) (201)  
Eliminations [Member] | Intersegment Interest Expense [Member]          
OTHER INCOME (EXPENSE):          
Interest expense 2 2 6 6  
Eliminations [Member] | Intersegment Interest and other income [Member]          
OTHER INCOME (EXPENSE):          
Interest and other income (7) (7) (21) (20)  
Eliminations [Member] | Intersegment Expenses [Member]          
COST OF MERCHANDISE SOLD:          
TOTAL COST OF MERCHANDISE SOLD   (1,092)      
Eliminations [Member] | Partnership Income          
ADDITIONAL REVENUES:          
Intersegment partnership income     (986)    
Eliminations [Member] | Payroll and related costs [Member]          
ADDITIONAL EXPENSES:          
Intersegment payroll costs       18  
Restaurants [Member]          
Capital Expenditures:          
Total Capital Expenditures 848 2,511 4,486 5,757  
Identifiable Assets:          
Assets 77,183   77,183   76,575
Package stores [Member]          
Capital Expenditures:          
Total Capital Expenditures 48 3,299 114 3,761  
Identifiable Assets:          
Assets 23,636   23,636   23,714
Corporate [Member]          
Capital Expenditures:          
Total Capital Expenditures 72 $ 8,638 682 $ 9,172  
Identifiable Assets:          
Assets $ 42,270   $ 42,270   $ 45,480