FLANIGANS ENTERPRISES INC 10-Q

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q (Mark One) ☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended June 28, 2025 OR ☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from____________ to ____________ Commission File Number 001-06836 FLANIGAN’S ENTERPRISES, INC. (Exact name of registrant as specified in its charter) Florida 59-0877638 (State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification Number) 5059 N.E. 18th Avenue , Fort Lauderdale , Florida 33334 (Address of principal executive offices) (Zip Code) (954) 377-1961 (Registrant’s telephone number, including area code) Securities registered pursuant to Section 12(b) of the Act: Title of each class Trading symbol(s) Name of each exchange on which registered Common Stock, $.10 par value BDL NYSE American Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐ Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐ Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer ☒ Smaller reporting company ☒ Emerging growth company ☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒ As of August 11, 2025 there were 1,858,647 shares of the registrant’s Common Stock, $0.10 par value, outstanding. FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES PART I. FINANCIAL INFORMATION ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME 1 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME 2 CONDENSED CONSOLIDATED BALANCE SHEETS AS OF JUNE 28, 2025 (UNAUDITED) AND SEPTEMBER 28, 2024 3 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY 5 UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 6 NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 8 ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 18 ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK 27 ITEM 4. CONTROLS AND PROCEDURES 28 PART II. OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS 29 ITEM 1A. RISK FACTORS Not Applicable ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS 29 ITEM 3. DEFAULTS UPON SENIOR SECURITIES Not Applicable ITEM 4. MINE SAFETY DISCLOSURES Not Applicable ITEM 5. OTHER INFORMATION 29 ITEM 6. EXHIBITS 29 SIGNATURES 30 LIST XBRL DOCUMENTS As used in this Quarterly Report on Form 10-Q, the terms “we,” “us,” “our,” the “Company” and “Flanigan’s” mean Flanigan’s Enterprises, Inc. and its subsidiaries (unless the context indicates a different meaning). i PART I. FINANCIAL INFORMATION ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME (in thousands, except share and per share amounts) Thirteen Weeks Ended Thirty-Nine Weeks Ended June 28, 2025 June 29, 2024 June 28, 2025 June 29, 2024 REVENUES: Restaurant food sales $ 31,933 $ 30,471 $ 93,645 $ 86,182 Restaurant bar sales 7,931 7,577 24,087 22,780 Package store sales 11,522 10,292 36,008 31,034 Franchise related revenues 442 428 1,332 1,291 Rental income 270 278 810 844 Other revenues 66 56 176 180 52,164 49,102 156,058 142,311 COSTS AND EXPENSES: Cost of merchandise sold: Restaurant 12,955 13,104 39,349 37,145 Package goods 8,779 7,703 26,929 23,075 Payroll and related costs 16,106 15,301 48,036 44,658 Operating expenses 7,029 6,268 20,640 18,565 Occupancy costs 2,070 2,024 6,127 6,118 Selling, general and administrative expenses 1,084 1,288 4,036 3,867 Depreciation and amortization 1,167 1,127 3,474 3,119 49,190 46,815 148,591 136,547 Income from Operations 2,974 2,287 7,467 5,764 OTHER INCOME (EXPENSE): Interest expense ( 237 ) ( 251 ) ( 722 ) ( 768 ) Interest and other income (expense) ( 6 ) 46 310 131 Gain on sale of property and equipment 2 — 2 ( 243 ) ( 203 ) ( 412 ) ( 635 ) Income before provision for income taxes 2,731 2,084 7,055 5,129 Provision for income taxes ( 242 ) ( 282 ) ( 588 ) ( 209 ) Net Income 2,489 1,802 6,467 4,920 Less: Net Income attributable to noncontrolling interests ( 1,097 ) ( 681 ) ( 2,330 ) ( 1,748 ) Net Income Attributable to Flanigan’s Enterprises Inc. Stockholders $ 1,392 $ 1,121 $ 4,137 $ 3,172 Net Income Per Common Share: Basic and Diluted $ 0.75 $ 0.60 $ 2.23 $ 1.71 Weighted Average Shares and Equivalent Shares Outstanding Basic and Diluted 1,858,647 1,858,647 1,858,647 1,858,647 See accompanying notes to unaudited condensed consolidated financial statements. 1 FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (in thousands) Thirteen Weeks Ended Thirty-Nine Weeks Ended June 28, June 29, June 28, June 29, 2025 2024 2025 2024 Net Income: $ 2,489 $ 1,802 $ 6,467 $ 4,920 Other comprehensive income (loss): Change in fair value of interest rate swap, net of tax — 31 331 ( 184 ) Reclassification of gains from interest rate swap to interest and other income, net of tax — — ( 331 ) — Total Comprehensive Income $ 2,489 $ 1,833 $ 6,467 $ 4,736 See accompanying notes to unaudited condensed consolidated financial statements. 2 FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS JUNE 28, 2025 (UNAUDITED) AND SEPTEMBER 28, 2024 (in thousands, except share amounts) June 28, 2025 September 28, 2024 ASSETS Current Assets: Cash and cash equivalents $ 18,210 $ 21,402 Short-term investments 732 — Prepaid income taxes 2 170 Other receivables 1,015 1,063 Inventories 7,130 7,020 Prepaid expenses 2,494 1,874 Other current assets 705 — Total current assets 30,288 31,529 Property and equipment, net 83,073 81,747 Right-of-use assets, operating leases, net 25,106 26,828 Investment in limited partnerships 315 274 Other Assets: Liquor licenses 1,268 1,268 Leasehold interests, net 48 68 Deposits on property and equipment 131 57 Other 465 311 Total other assets 1,912 1,704 Total assets $ 140,694 $ 142,082 See accompanying notes to unaudited condensed consolidated financial statements. 3 FLANIGAN’S ENTERPRISES, INC, AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS JUNE 28, 2025 (UNAUDITED) AND SEPTEMBER 28, 2024 (in thousands, except share amounts) (Continued) June 28, 2025 September 28, 2024 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities: Accounts payable and accrued expenses $ 5,532 $ 7,213 Accrued compensation 2,849 1,798 Due to franchisees 2,727 4,149 Current portion of long-term debt 1,447 1,400 Operating lease liabilities, current 2,594 2,467 Other current liabilities 277 — Deferred revenue 2,865 2,897 Total current liabilities 18,291 19,924 Long-Term Debt, Net of Current Portion 19,479 20,512 Operating lease liabilities, non-current 24,157 25,847 Deferred tax liabilities 501 389 Total liabilities 62,428 66,672 Commitments and contingencies Note 9 Stockholders’ Equity: Flanigan’s Enterprises, Inc.’s Stockholders’ Equity Common stock, $ .10 par value, 5,000,000 shares authorized; 4,197,642 shares issued; 1,858,647 shares outstanding 420 420 Capital in excess of par value 6,128 6,240 Retained earnings 63,789 60,674 Accumulated other comprehensive income — ( 41 ) Treasury stock, at cost, 2,338,995 shares ( 6,077 ) ( 6,077 ) Total Flanigan’s Enterprises, Inc.’s Stockholders’ Equity 64,260 61,216 Noncontrolling interests 14,006 14,194 Total stockholders’ equity 78,266 75,410 Total liabilities and stockholders’ equity $ 140,694 $ 142,082 See accompanying notes to unaudited condensed consolidated financial statements. 4 FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY FOR THE THIRTEEN AND THIRTY-NINE WEEKS ENDED JUNE 28, 2025 AND JUNE 29, 2024 (in thousands, except share amounts) Capital in Common Stock Excess of Retained Treasury Stock Noncontrolling Shares Amount Par Value AOCI Earnings Shares Amount Interests Total Balance, September 28, 2024 4,197,642 $ 420 $ 6,240 $ ( 41 ) $ 60,674 2,338,995 $ ( 6,077 ) $ 14,194 $ 75,410 Net income — — — — 55 — — 577 632 Other comprehensive income — — — 331 — — — — 331 Distributions to noncontrolling interests — — — — — — — ( 740 ) ( 740 ) Purchase of noncontrolling interest — — — — — — — ( 4 ) ( 4 ) Balance, December 28, 2024 4,197,642 $ 420 $ 6,240 $ 290 $ 60,729 2,338,995 $ ( 6,077 ) $ 14,027 $ 75,629 Net income — — — — 2,690 — — 656 3,346 Reclassification of realized gain on interest rate swap to interest and other income, net of tax — — — ( 290 ) — — — — ( 290 ) Distributions to noncontrolling interests — — — — — — — ( 788 ) ( 788 ) Balance, March 29, 2025 4,197,642 $ 420 $ 6,240 $ — $ 63,419 2,338,995 $ ( 6,077 ) $ 13,895 $ 77,897 Net income — — — — 1,392 — — 1,097 2,489 Distributions to noncontrolling interests — — — — — — — ( 721 ) ( 721 ) Purchase of noncontrolling interests — — ( 112 ) — — — — ( 265 ) ( 377 ) Dividends paid — — — — ( 1,022 ) — — — ( 1,022 ) Balance, June 28, 2025 4,197,642 $ 420 $ 6,128 $ — $ 63,789 2,338,995 $ ( 6,077 ) $ 14,006 $ 78,266 Common Stock Capital in Excess of Retained Treasury Stock Noncontrolling Shares Amount Par Value AOCI Earnings Shares Amount Interests Total Balance, September 30, 2023 4,197,642 $ 420 $ 6,240 $ 395 $ 58,247 2,338,995 $ ( 6,077 ) $ 15,689 $ 74,914 Net income — — — — 109 — — 485 594 Other comprehensive loss — — — ( 338 ) — — — — ( 338 ) Distributions to noncontrolling interests — — — — — — — ( 990 ) ( 990 ) Balance, December 30, 2023 4,197,642 $ 420 $ 6,240 $ 57 $ 58,356 2,338,995 $ ( 6,077 ) $ 15,184 $ 74,180 Net income — — — — 1,942 — — 582 2,524 Other comprehensive income — — — 123 — — — — 123 Distributions to noncontrolling interests — — — — — — — ( 867 ) ( 867 ) Balance, March 30, 2024 4,197,642 $ 420 $ 6,240 $ 180 $ 60,298 2,338,995 $ ( 6,077 ) $ 14,899 $ 75,960 Net income — — — — 1,121 — — 681 1,802 Other comprehensive income — — — 31 — — — — 31 Distributions to noncontrolling interests — — — — — — — ( 840 ) ( 840 ) Dividends paid — — — — ( 929 ) — — — ( 929 ) Balance, June 29, 2024 4,197,642 $ 420 $ 6,240 $ 211 $ 60,490 2,338,995 $ ( 6,077 ) $ 14,740 $ 76,024 See accompanying notes to unaudited condensed consolidated financial statements. 5 FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THIRTY-NINE WEEKS ENDED JUNE 28, 2025 AND JUNE 29, 2024 (in thousands) June 28, 2025 June 29, 2024 Cash Flows from Operating Activities: Net income $ 6,467 $ 4,920 Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities: Depreciation and amortization 3,474 3,119 Amortization of leasehold interests 20 19 Amortization of operating lease right-of-use assets 1,970 1,910 Gain on interest rate swap ( 63 ) — Gain on sale of property and equipment — ( 2 ) Loss on abandonment of property and equipment 111 57 Amortization of deferred loan costs 27 27 Income from unconsolidated limited partnership ( 53 ) ( 43 ) Changes in operating assets and liabilities: (Increase) decrease in: Other receivables 20 ( 127 ) Prepaid income taxes 168 69 Inventories ( 110 ) ( 325 ) Prepaid expenses ( 620 ) ( 1,034 ) Other current assets ( 705 ) — Other assets 62 ( 60 ) Increase (decrease) in: Accounts payable and accrued expenses ( 630 ) ( 1,403 ) Other current liabilities 277 — Operating lease liabilities ( 1,811 ) ( 1,722 ) Due to franchisees ( 1,422 ) ( 539 ) Deferred revenue ( 32 ) 353 Net cash and cash equivalents provided by operating activities 7,150 5,219 Cash Flows from Investing Activities: Purchase of property and equipment ( 4,899 ) ( 2,410 ) Purchase of construction in progress — ( 1,594 ) Deposits on property and equipment ( 133 ) ( 118 ) Purchase of leaseholds — ( 31 ) Proceeds from sale of property and equipment 45 69 Proceeds from insurance recovery 30 — Distributions from unconsolidated limited partnership 12 16 Purchase of short-term investments ( 732 ) — Net cash and cash equivalents used in investing activities ( 5,677 ) ( 4,068 ) See accompanying notes to unaudited condensed consolidated financial statements. 6 FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THIRTY-NINE WEEKS ENDED JUNE 28, 2025 AND JUNE 29, 2024 (in thousands) (Continued) June 28, 2025 June 29, 2024 Cash Flows from Financing Activities: Payments on long-term debt ( 1,013 ) ( 934 ) Dividends paid ( 1,022 ) ( 929 ) Purchase of noncontrolling limited partnership interest ( 381 ) — Distributions to limited partnerships’ noncontrolling interests ( 2,249 ) ( 2,697 ) Net cash and cash equivalents used in financing activities ( 4,665 ) ( 4,560 ) Net Decrease in Cash and Cash Equivalents ( 3,192 ) ( 3,409 ) Cash and Cash Equivalents - Beginning of Period 21,402 25,532 Cash and Cash Equivalents - End of Period $ 18,210 $ 22,123 Supplemental Disclosure for Cash Flow Information: Cash paid during the year for: Interest $ 678 $ 768 Income taxes $ 321 $ 141 Supplemental Disclosure of Non-Cash Investing and Financing Activities: Increase in fair value of interest rate swap $ 443 $ 247 Purchase deposits capitalized to property and equipment $ 57 $ 255 Purchase deposits transferred to construction in progress $ — $ 715 Construction in progress transferred to property and equipment $ — $ 7,676 Property and equipment and construction in progress in accounts payable and accrued expenses $ — $ 308 Remeasurement of right-of-use operating lease $ 248 $ 183 See accompanying notes to unaudited condensed consolidated financial statements. 7 FLANIGAN’S ENTERPRISES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS THIRTY-NINE WEEKS ENDED JUNE 28, 2025 AND JUNE 29, 2024 (1) BASIS OF PRESENTATION: The accompanying condensed consolidated financial information for the thirteen and thirty-nine weeks ended June 28, 2025 and June 29, 2024 is unaudited. Financial information as of September 28, 2024 has been derived from the audited financial statements of Flanigan’s Enterprises, Inc., a Florida corporation, together with its subsidiaries, (the “Company”, “we”, “our”, “ours” and “us” as the context requires), but does not include all disclosures required by accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the financial information for the periods indicated have been included. For further information regarding the Company’s accounting policies, refer to the Consolidated Financial Statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended September 28, 2024. Operating results for interim periods are not necessarily indicative of results to be expected for a full year. The condensed consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries and the accounts of the ten limited partnerships in which we act as general partner and have controlling interests. All intercompany balances and transactions have been eliminated. Non-controlling interest represents the limited partners’ proportionate share of the net assets and results of operations of the ten limited partnerships. The consolidated financial statements and related disclosures for condensed interim reporting are prepared in conformity with accounting principles generally accepted in the United States. We are required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities at the date of the financial statements. These estimates include the estimated useful lives of tangible assets, the recognition of deferred tax assets and liabilities, estimates relating to the calculation of incremental borrowing rates, the length of leases associated with right-of-use assets and corresponding liabilities and estimates relating to loyalty reward programs and gift cards. Estimates and assumptions are reviewed periodically and the effects of revisions are reflected in our condensed consolidated financial statements in the period they are determined to be necessary. Although these estimates are based on our knowledge of current events and actions we may undertake in the future, they may ultimately differ from actual results. (2) EARNINGS PER SHARE: We follow Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Section 260 - “ Earnings per Share ”. This section provides for the calculation of basic and diluted earnings per share. The data on Page 1 shows the amounts used in computing earnings per share. As of June 28, 2025 and June 29, 2024, no stock options or other potentially dilutive securities were outstanding and accordingly, there is no difference in basic and diluted per share amounts. (3) RECENTLY ADOPTED AND RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS: Adopted The FASB issued guidance, Accounting Standards Update (ASU) 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which provides a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. This guidance was effective for the Company in the first quarter of our fiscal year 2024; however, after performing a thorough analysis the Company concluded there was no material impact from the adoption of this ASU. 8 In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,” which updates reportable segment disclosure requirements, primarily through requiring enhanced disclosures about significant segment expenses and information used to assess segment performance. We early adopted this ASU in the third quarter of our fiscal year 2024 and this ASU affected the expense presentation of our Unaudited Condensed Consolidated Statements of Income and our Business Segments footnote. For further information regarding the Company’s Business Segments, please refer to our Unaudited Condensed Consolidated Statements of Income and Business Segments footnote. Recently Issued In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures,” which requires enhanced income tax disclosures, primarily related to standardization and disaggregation of rate reconciliation categories and income taxes paid by jurisdiction. This ASU will be effective for the Company for our fiscal year 2026 annual reporting period, with the guidance applied either prospectively or retrospectively. Early adoption is permitted. We are currently evaluating the impact that the adoption of this ASU will have on our tax disclosures. In November 2024, the FASB issued ASU 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures” which requires disclosure of disaggregated information about certain income statement expense line items in the notes to the financial statements on an interim and annual basis. In January 2025, the FASB issued ASU 2025-01 clarifying the effective date of ASU 2024-03, which will be effective for the Company for our fiscal year 2027 annual reporting period, with guidance applied either prospectively or retrospectively. Early adoption is permitted. We are currently evaluating the impact that the adoption of this ASU will have on our interim and consolidated financial statements. There are no other recently issued accounting pronouncements that we have not yet adopted that we believe may have a material effect on our condensed consolidated financial statements. (4) INVESTMENT IN REAL PROPERTY: During the third quarter of our fiscal year 2025, we purchased the vacant real property located at 20971 Old Cutler Road, Cutler Bay, Florida 33189 (the “Cutler Bay Property”) for a purchase price of $ 2,200,000 . We paid all cash at closing. We plan to construct a 6,400 square foot building on the Cutler Bay Property to lease to a limited partnership of which we will be the sole general partner pursuant to our limited partnership financial arrangement to develop and operate a “Flanigan’s” restaurant. (5) PURCHASE OF LIMITED PARTNERSHIP INTERESTS: During the third quarter of our fiscal year 2024, we did not purchase any limited partnership interests. During the third quarter of our fiscal year 2025, we purchased from one limited partner (who is not an officer, director or family member of officers or directors) for a purchase price of $ 1,800 , cash at closing, a 0.25 % limited partnership interest in one (1) limited partnership where we are the general partner and which limited partnership owns and operates a restaurant. We also purchased from another limited partner (who is not an officer, director or family member of officers or directors) for an aggregate purchase price of $ 375,600 , cash at closing, a 5.0 % limited partnership interest in six separate limited partnerships where we are the general partner and each of which limited partnership owns and operates a restaurant. (6) INCOME TAXES: We account for our income taxes using FASB ASC Topic 740, “ Income Taxes ”, which requires among other things, recognition of future tax benefits measured at enacted rates attributable to deductible temporary differences between financial statement and income tax basis of assets and liabilities and to tax net operating loss carryforwards and tax credits to the extent that realization of said tax benefits is more likely than not. The Company’s income tax expense computed at the statutory federal rate of 21 % differs from its effective tax rate primarily due to state income taxes, noncontrolling interests, and income tax credits. On July 4, 2025, the President signed into law the One Big Beautiful Bill Act (the Tax Act). The Tax Act, among other things, reinstates the 100 % immediate deduction under Section 168(k) for assets placed in service after January 19, 2025. We are in the process of evaluating the impact of the Tax Act on our financial statements. 9 (7) DEFERRED REVENUE: Changes in deferred revenue on the consolidated balance sheets were as follows: Loyalty Program Gift Cards Holiday Promo Lunch Club Big Daddy Good Customer Other Total September 28, 2024 $ 1,388 $ — $ 102 $ 1,405 $ 2 $ 2,897 Revenue deferred 3,292 1,513 7 441 — 5,253 Revenue recognized ( 1,911 ) ( 434 ) — ( 325 ) ( 2 ) ( 2,672 ) December 28, 2024 $ 2,769 $ 1,079 $ 109 $ 1,521 $ — $ 5,478 Revenue deferred 107 298 9 172 7 593 Revenue recognized ( 889 ) ( 1,318 ) — ( 698 ) — ( 2,905 ) March 29, 2025 $ 1,987 $ 59 $ 118 $ 995 $ 7 $ 3,166 Revenue deferred 114 — 2 467 — 583 Revenue recognized ( 410 ) ( 59 ) ( 47 ) ( 365 ) ( 3 ) ( 884 ) June 28, 2025 $ 1,691 $ — $ 73 $ 1,097 $ 4 $ 2,865 September 30, 2023 $ 1,215 $ — $ 79 $ 1,341 $ — $ 2,635 Revenue deferred 3,276 1,299 7 484 — 5,066 Revenue recognized ( 2,090 ) ( 364 ) — ( 395 ) — ( 2,849 ) December 30, 2023 $ 2,401 $ 935 $ 86 $ 1,430 $ — $ 4,852 Revenue deferred 100 256 6 180 7 549 Revenue recognized ( 781 ) ( 915 ) — ( 215 ) — ( 1,911 ) March 30, 2024 $ 1,720 $ 276 $ 92 $ 1,395 $ 7 $ 3,490 Revenue deferred 114 108 8 88 — 318 Revenue recognized ( 329 ) ( 384 ) ( 1 ) ( 103 ) ( 3 ) ( 820 ) June 29, 2024 $ 1,505 $ — $ 99 $ 1,380 $ 4 $ 2,988 The Holiday Promo revenue recognized in Q1 2025 and Q1 2024 pertains to the breakage upon issuance of the promotional cards. (8) INSURANCE PREMIUMS: During the first quarter of our fiscal year 2025, for the policy year commencing December 30, 2024, we obtained coverage on the following general liability, auto, property, excess liability and terrorism policies with premiums totaling approximately $ 4,010,000 , of which general liability, property, excess liability and terrorism insurance includes coverage for our franchises (of approximately $ 911,000 ), which are not included in our condensed consolidated financial statements: (i) For the policy year beginning December 30, 2024, our general liability insurance, excluding limited partnerships, is a one (1) year policy with our insurance carriers. For the policy commencing December 30, 2024, the self-insured retention per occurrence is $ 50,000 . The one (1) year general liability insurance premium is in the amount of $ 479,000 ; (ii) For the policy year beginning December 30, 2024, the general liability insurance for our limited partnerships, including franchisees and the managed restaurant is a one (1) year policy with our insurance carriers. For the policy commencing December 30, 2024, the self-insured retention per occurrence is $ 10,000 . The one (1) year general liability insurance premium is in the amount of $ 1,099,000 ; (iii) For the policy year beginning December 30, 2024, our automobile insurance is a one (1) year policy. The one (1) year automobile insurance premium is in the amount of $ 231,000 ; (iv) For the policy year beginning December 30, 2024, our property insurance is a one (1) year policy. The one (1) year property insurance premium is in the amount of $ 1,316,000 ; (v) For the policy year beginning December 30, 2024, our excess liability insurance is a one (1) year policy. The one (1) year excess liability insurance premium is in the amount of $ 866,000 ; and (vi) For the policy year beginning December 30, 2024, our terrorism insurance is a one (1) year policy. The one (1) year terrorism insurance premium is in the amount of $ 19,000 . We paid the $ 4,010,000 annual premium amounts on January 13, 2025 and January 21, 2025, which includes coverage for our franchises which are not included in our condensed consolidated financial statements. 10 (9) COMMITMENTS AND CONTINGENCIES: Master Service Agreement During the first quarter of our fiscal year 2025, we entered into a new Master Services Agreement with our current major vendor for a period of one (1) year effective January 1, 2025, with Company options for four (4) one (1) year renewal options to extend the term of the same. In this new Master Service Agreement, as in our prior Master Service Agreements, we commit to purchase specific products through our current major vendor but are free to purchase other products through other vendors, provided no less than 80% of our overall product needs are purchased through our current major vendor. During the third quarter of our fiscal year 2025 we exercised the first one (1) year renewal option and extended the term of the Master Services Agreement for a period of one (1) year effective January 1, 2026. ERP Contract In the third quarter of our fiscal year 2024, we entered into an agreement with Oracle, an unrelated third-party vendor for the licensing and support of NetSuite, a cloud-based Oracle ERP solution to replace our previous general ledger. The agreement is for a period of five years at a fixed rate of approximately $ 40,000 annually, with a cap on the percentage increase to our fees for our options to extend the term of the agreement for years six and seven . Effective June 29, 2025, the first day of the fourth quarter of our fiscal year 2025, NetSuite functions as the Company’s general ledger. In the third quarter of our fiscal year 2024, we also entered into an agreement with an unrelated third-party implementation partner for the implementation of NetSuite. The fee for its implementation services of approximately $ 237,000 was paid in full as of the end of the third quarter of our fiscal year 2025. Leases To conduct certain of our operations, we lease restaurant and package liquor store space in South Florida from unrelated third parties. Our leases have remaining lease terms of up to 47 years, some of which include options to renew and extend the lease terms for up to an additional 24 years. We presently intend to renew some of the extension options available to us and for purposes of computing the right-of-use assets and lease liabilities required by ASC 842, we have incorporated into all lease terms which may be extended, an additional term of the lesser of (i) the amount of years the lease may be extended; or (ii) 15 years. Common area maintenance and property taxes are not considered to be lease components. The components of lease expense are as follows: (in thousands) 13 Weeks 13 Weeks Ended June 28, 2025 Ended June 29, 2024 Operating Lease Expense, which is included in occupancy costs $ 994 $ 950 Variable Lease Expense, which is included in occupancy costs $ 227 $ 235 (in thousands) 39 Weeks 39 Weeks Ended June 28, 2025 Ended June 29, 2024 Operating Lease Expense, which is included in occupancy costs $ 2,975 $ 2,898 Variable Lease Expense, which is included in occupancy costs $ 692 $ 715 11 (in thousands) Classification on the Condensed Consolidated Balance Sheets June 28, 2025 September 28, 2024 Assets Operating lease assets $ 25,106 $ 26,828 Liabilities Operating lease current liabilities $ 2,594 $ 2,467 Operating lease non-current liabilities $ 24,157 $ 25,847 Weighted Average Remaining Lease Term: Operating leases 9.67 Years 10.17 Years Weighted Average Discount: Operating leases 5.12 % 5.02 % The following table outlines the minimum future lease payments for the next five years and thereafter: (in thousands) For fiscal year Operating 2025 (13 weeks remaining) $ 959 2026 3,860 2027 3,765 2028 3,780 2029 3,800 Thereafter 20,960 Total lease payments (undiscounted cash flows) 37,124 Less imputed interest ( 10,373 ) Total operating lease liabilities $ 26,751 Litigation Our sale of alcoholic beverages subjects us to “dram shop” statutes, which allow an injured person to recover damages from an establishment that served alcoholic beverages to an intoxicated person. If we receive a judgment substantially in excess of our insurance coverage or if we fail to maintain our insurance coverage, our business, financial condition, operating results or cash flows could be materially and adversely affected. We currently have no “dram shop” claims. From time to time, we are a party to various other claims, legal actions and complaints arising in the ordinary course of our business, including claims resulting from “slip and fall” accidents, claims under federal and state laws governing access to public accommodations, employment-related claims and claims from guests alleging illness, injury or other food quality, health or operational concerns. It is our opinion, after consulting with legal counsel, that all such matters are without merit or involve such amounts that an unfavorable disposition, some of which is covered by insurance, would not have a material adverse effect on our financial position or results of operations. (10) BUSINESS SEGMENTS: We operate in two reportable segments – package stores and restaurants. The operation of package stores consists of retail liquor sales and related items. The operation of restaurants consists of restaurant food and bar sales. Operating income is total revenue less cost of merchandise sold and operating expenses relative to each segment. In order to evaluate each of these two operating segments we also break out our Corporate entity which functions as a cost center accumulating expenses that do not directly relate to the reportable segments operations. As such, our Chief Operating Decision Maker (CODM) (our Chief Financial Officer ) ensures that these expenses are separated in order to properly evaluate the two main reportable segments as presented below. We have disclosed for each reportable segment the significant expense categories that are reviewed by CODM in the tables below and there are no additional significant expenses within the expense categories presented. The key areas of focus by CODM for allocation of resources are revenues from each reportable segment, as well as their cost of merchandise sold, payroll related costs, and operating expenses (these figures are presented both pre-elimination and post-elimination with a line clearly distinguishing the elimination amounts). While CODM analyzes these categories, the area of focus is period over period fluxes to determine that the right allocation of resources is attributed to each segment in order to ensure profitability is maximized. Gross profit is not shown on the Unaudited Condensed Consolidated Statements of Income but is a metric that CODM uses to assess segment performance and as such is included in the tables below. In computing operating income, none of the following items have been included: interest expense, other non-operating income and expenses and income taxes. Identifiable assets by segment are those assets that are used in our operations in each segment. Corporate assets are principally cash and real property, improvements, furniture, equipment and vehicles used at our corporate headquarters. We do not have any operations outside of the United States and transactions between restaurants and package liquor stores are not material. The accounting policies of the segments are the same as those described in the summary of significant accounting policies. CODM analyzes each segment’s income from operations for making decisions regarding resource allocation. Information concerning the revenues and operating income for the quarters ended June 28, 2025 and June 29, 2024, and identifiable assets for the two reportable segments in which we operate, are shown in the following tables. 12 Thirteen Weeks Ended June 28, 2025 (in thousands) Restaurant Package Corporate Eliminations Total REVENUES: Restaurant food sales $ 31,933 $ — $ — $ — $ 31,933 Intersegment revenues 1,189 — — ( 1,189 ) — Restaurant bar sales 7,931 — — — 7,931 Package goods sales — 11,522 — — 11,522 TOTAL REVENUE: 41,053 11,522 — ( 1,189 ) 51,386 COST OF MERCHANDISE SOLD: Cost of merchandise sold: 12,955 8,779 — — 21,734 Intersegment cost of merchandise sold 1,189 — — ( 1,189 ) — TOTAL COST OF MERCHANDISE SOLD: 14,144 8,779 — ( 1,189 ) 21,734 GROSS PROFIT: 26,909 2,743 — — 29,652 ADDITIONAL REVENUES: Franchise-related revenues — — 442 — 442 Intersegment franchise-related revenues — — 1,386 ( 1,386 ) — Rental income — — 270 — 270 Intersegment rental income — — 216 ( 216 ) — Intersegment partnership income — — 580 ( 580 ) — Other revenues 39 — 27 — 66 TOTAL ADDITIONAL REVENUES: 39 — 2,921 ( 2,182 ) 778 ADDITIONAL EXPENSES: Payroll and related costs 13,104 928 2,074 — 16,106 Operating expenses 5,803 811 415 — 7,029 Intersegment operating expenses 636 — 680 ( 1,316 ) — Occupancy costs 1,704 206 160 — 2,070 Intersegment occupancy costs 166 49 — ( 215 ) — Selling, general and administrative expenses 381 43 660 — 1,084 Intersegment selling, general and administrative expenses — — 72 ( 72 ) — Depreciation and amortization 880 127 160 — 1,167 TOTAL ADDITIONAL EXPENSES: 22,674 2,164 4,221 ( 1,603 ) 27,456 Income (Loss) from Operations 4,274 579 ( 1,300 ) ( 579 ) 2,974 OTHER INCOME (EXPENSE): Interest expense — — ( 237 ) — ( 237 ) Intersegment interest expense — — ( 2 ) 2 — Interest and other income (expense) 2 24 ( 32 ) — ( 6 ) Intersegment interest and other income — — 2 ( 2 ) — 2 24 ( 269 ) — ( 243 ) Income (loss) before provision for income taxes: 4,276 603 ( 1,569 ) ( 579 ) 2,731 Provision for income taxes — — ( 242 ) — ( 242 ) Net Income (Loss) 4,276 603 ( 1,811 ) ( 579 ) 2,489 Less: Net Income attributable to noncontrolling interests ( 1,097 ) — — — ( 1,097 ) Net Income (Loss) Attributable to Flanigan’s Enterprises, Inc. $ 3,179 $ 603 $ ( 1,811 ) $ ( 579 ) $ 1,392 13 Thirteen Weeks Ended June 29, 2024 (in thousands) Restaurant Package Corporate Eliminations Total REVENUES: Restaurant food sales $ 30,471 $ — $ — $ — $ 30,471 Intersegment revenues 1,092 — — ( 1,092 ) — Restaurant bar sales 7,577 — — — 7,577 Package goods sales — 10,292 — — 10,292 TOTAL REVENUE: 39,140 10,292 — ( 1,092 ) 48,340 COST OF MERCHANDISE SOLD: Cost of merchandise sold: 13,104 7,703 — — 20,807 Intersegment cost of merchandise sold 1,092 — — ( 1,092 ) — TOTAL COST OF MERCHANDISE SOLD: 14,196 7,703 — ( 1,092 ) 20,807 GROSS PROFIT: 24,944 2,589 — — 27,533 ADDITIONAL REVENUES: Franchise-related revenues — — 428 — 428 Intersegment franchise-related revenues — — 1,390 ( 1,390 ) — Rental income — — 278 — 278 Intersegment rental income — — 214 ( 214 ) — Intersegment partnership income — — 357 ( 357 ) — Other revenues 40 — 16 — 56 TOTAL ADDITIONAL REVENUES: 40 — 2,683 ( 1,961 ) 762 ADDITIONAL EXPENSES: Payroll and related costs 12,658 816 1,827 — 15,301 Intersegment payroll costs — ( 6 ) — 6 — Operating expenses 5,202 699 367 — 6,268 Intersegment operating expenses 613 — 716 ( 1,329 ) — Occupancy costs 1,623 248 153 — 2,024 Intersegment occupancy costs 166 47 — ( 213 ) — Selling, general and administrative expenses 259 42 987 — 1,288 Intersegment selling, general and administrative expenses — — 72 (72 ) — Depreciation and amortization 864 123 140 — 1,127 TOTAL ADDITIONAL EXPENSES: 21,385 1,969 4,262 ( 1,608 ) 26,008 Income (Loss) from Operations 3,599 620 ( 1,579 ) ( 353 ) 2,287 OTHER INCOME (EXPENSE): Interest expense — — ( 251 ) — ( 251 ) Intersegment interest expense — — ( 2 ) 2 — Interest and other income 4 23 19 — 46 Intersegment interest and other income — 5 2 ( 7 ) — Gain on sale of property and equipment — — 2 — 2 4 28 ( 230 ) ( 5 ) ( 203 ) Income (loss) before provision for income taxes: 3,603 648 ( 1,809 ) ( 358 ) 2,084 Provision for income taxes — — ( 282 ) — ( 282 ) Net Income (Loss) 3,603 648 ( 2,091 ) ( 358 ) 1,802 Less: Net Income attributable to noncontrolling interests ( 681 ) — — — ( 681 ) Net Income (Loss) Attributable to Flanigan’s Enterprises, Inc. $ 2,922 $ 648 $ ( 2,091 ) $ ( 358 ) $ 1,121 14 Thirty-Nine Weeks Ended June 28, 2025 (in thousands) Restaurant Package Corporate Eliminations Total REVENUES: Restaurant food sales $ 93,645 $ — $ — $ — $ 93,645 Intersegment revenues 3,293 — — ( 3,293 ) — Restaurant bar sales 24,087 — — — 24,087 Package goods sales — 36,008 — — 36,008 TOTAL REVENUE: 121,025 36,008 — ( 3,293 ) 153,740 COST OF MERCHANDISE SOLD: Cost of merchandise sold: 39,349 26,929 — — 66,278 Intersegment cost of merchandise sold 3,293 — — ( 3,293 ) — TOTAL COST OF MERCHANDISE SOLD: 42,642 26,929 — ( 3,293 ) 66,278 GROSS PROFIT: 78,383 9,079 — — 87,462 ADDITIONAL REVENUES: Franchise-related revenues — — 1,332 — 1,332 Intersegment franchise-related revenues — — 4,216 ( 4,216 ) — Rental income — — 810 — 810 Intersegment rental income — — 645 ( 645 ) — Intersegment partnership income — — 1,213 ( 1,213 ) — Other revenues 112 — 64 — 176 TOTAL ADDITIONAL REVENUES: 112 — 8,280 ( 6,074 ) 2,318 ADDITIONAL EXPENSES: Payroll and related costs 39,351 2,673 6,012 — 48,036 Operating expenses 17,000 2,327 1,313 — 20,640 Intersegment operating expenses 1,888 — 2,114 ( 4,002 ) — Occupancy costs 5,004 656 467 — 6,127 Intersegment occupancy costs 499 145 — ( 644 ) — Selling, general and administrative expenses 1,241 130 2,665 — 4,036 Intersegment selling, general and administrative expenses — — 215 ( 215 ) — Depreciation and amortization 2,647 378 449 — 3,474 TOTAL ADDITIONAL EXPENSES: 67,630 6,309 13,235 ( 4,861 ) 82,313 Income (Loss) from Operations 10,865 2,770 ( 4,955 ) ( 1,213 ) 7,467 OTHER INCOME (EXPENSE): Interest expense — — ( 722 ) — ( 722 ) Intersegment interest expense — — ( 6 ) 6 — Interest and other income 10 64 236 — 310 Intersegment interest and other income — — 6 ( 6 ) — 10 64 ( 486 ) — ( 412 ) Income (loss) before provision for income taxes: 10,875 2,834 ( 5,441 ) ( 1,213 ) 7,055 Provision for income taxes — — ( 588 ) — ( 588 ) Net Income (Loss) 10,875 2,834 ( 6,029 ) ( 1,213 ) 6,467 Less: Net Income attributable to noncontrolling interests ( 2,330 ) — — — ( 2,330 ) Net Income (Loss) Attributable to Flanigan’s Enterprises, Inc. $ 8,545 $ 2,834 $ ( 6,029 ) $ ( 1,213 ) $ 4,137 15 Thirty-Nine Weeks Ended June 29, 2024 (in thousands) Restaurant Package Corporate Eliminations Total REVENUES: Restaurant food sales $ 86,182 $ — $ — $ — $ 86,182 Intersegment revenues 3,115 — — ( 3,115 ) — Restaurant bar sales 22,780 — — — 22,780 Package goods sales — 31,034 — — 31,034 TOTAL REVENUE: 112,077 31,034 — ( 3,115 ) 139,996 COST OF MERCHANDISE SOLD: Cost of merchandise sold: 37,145 23,075 — — 60,220 Intersegment cost of merchandise sold 3,115 — — ( 3,115 ) — TOTAL COST OF MERCHANDISE SOLD: 40,260 23,075 — ( 3,115 ) 60,220 GROSS PROFIT: 71,817 7,959 — — 79,776 ADDITIONAL REVENUES: Franchise-related revenues — — 1,291 — 1,291 Intersegment franchise-related revenues — — 4,484 ( 4,484 ) — Rental income — — 844 — 844 Intersegment rental income — — 635 ( 635 ) — Intersegment partnership income — — 986 ( 986 ) — Other revenues 127 — 53 — 180 TOTAL ADDITIONAL REVENUES: 127 — 8,293 ( 6,105 ) 2,315 ADDITIONAL EXPENSES: Payroll and related costs 36,777 2,394 5,487 — 44,658 Intersegment payroll costs — ( 18 ) — 18 — Operating expenses 15,328 2,051 1,186 — 18,565 Intersegment operating expenses 1,845 — 2,457 ( 4,302 ) — Occupancy costs 4,942 745 431 — 6,118 Intersegment occupancy costs 498 137 — ( 635 ) — Selling, general and administrative expenses 828 132 2,907 — 3,867 Intersegment selling, general and administrative expenses — — 215 ( 215 ) — Depreciation and amortization 2,338 375 406 — 3,119 TOTAL ADDITIONAL EXPENSES: 62,556 5,816 13,089 ( 5,134 ) 76,327 Income (Loss) from Operations 9,388 2,143 ( 4,796 ) ( 971 ) 5,764 OTHER INCOME (EXPENSE): Interest expense — — ( 768 ) — ( 768 ) Intersegment interest expense — — ( 6 ) 6 — Interest and other income 17 60 54 — 131 Intersegment interest and other income — 15 6 ( 21 ) — Gain on sale of property and equipment — — 2 — 2 17 75 ( 712 ) ( 15 ) ( 635 ) Income (loss) before provision for income taxes: 9,405 2,218 ( 5,508 ) ( 986 ) 5,129 Provision for income taxes — — ( 209 ) — ( 209 ) Net Income (Loss) 9,405 2,218 ( 5,717 ) ( 986 ) 4,920 Less: Net Income attributable to noncontrolling interests ( 1,748 ) — — — ( 1,748 ) Net Income (Loss) Attributable to Flanigan’s Enterprises, Inc. $ 7,657 $ 2,218 $ ( 5,717 ) $ ( 986 ) $ 3,172 16 (in thousands) Thirteen Weeks Ended Thirty-Nine Weeks Ended June 28, June 29, June 28, June 29, 2025 2024 2025 2024 Capital Expenditures: Restaurants $ 2,983 $ 848 $ 4,100 $ 4,486 Package stores 24 48 201 114 Corporate 218 72 655 682 Consolidated Totals $ 3,225 $ 968 $ 4,956 $ 5,282 (in thousands) June 28, September 28 2025 2024 Identifiable Assets: Restaurants $ 78,186 $ 77,613 Package stores 23,237 23,084 Corporate 39,271 41,385 Consolidated Totals $ 140,694 $ 142,082 (11) SUBSEQUENT EVENTS: Subsequent events have been evaluated through the date the unaudited condensed financial statements were issued and no events required adjustments or disclosure. 17 ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS CAUTIONARY NOTE REGARDING LOOKING FORWARD STATEMENTS Reported financial results may not be indicative of the financial results of future periods. All non-historical information contained in the following discussion constitutes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Words such as “anticipates, appears, expects, trends, intends, hopes, plans, believes, seeks, estimates, may, will,” and variations of these words or similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and involve a number of risks and uncertainties, including but not limited to customer demand and competitive conditions. Factors that could cause actual results to differ materially are included in, but not limited to, those identified in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our periodic reports, including our Annual Report on Form 10-K for the fiscal year ended September 28, 2024. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements that may reflect events or circumstances after the date of this report. OVERVIEW As of June 28, 2025, Flanigan’s Enterprises, Inc., a Florida corporation, together with its subsidiaries (“we”, “our”, “ours” and “us” as the context requires), (i) operates 32 units, consisting of restaurants, package liquor stores, combination restaurant/package liquor stores and a sports bar that we either own or have operational control over and partial ownership in; and (ii) franchises an additional five units, consisting of two restaurants (one of which we operate) and three combination restaurant/package liquor stores. The table below provides information concerning the type (i.e. restaurant, sports bar, package liquor store or combination restaurant/package liquor store) and ownership of the units (i.e. whether (i) we own 100% of the unit; (ii) the unit is owned by a limited partnership of which we are the sole general partner and/or have invested in; or (iii) the unit is franchised by us), as of June 28, 2025 and as compared to September 28, 2024. With the exception of “The Whale’s Rib,” a restaurant we operate but do not own, and “Brendan’s Sports Pub” a restaurant/bar we own, all of the restaurants operate under our service marks “Flanigan’s Seafood Bar and Grill” or “Flanigan’s” and all of the package liquor stores operate under our service marks “Big Daddy’s Liquors” or “Big Daddy’s Wine & Liquors”. June 28, 2025 September 28, 2024 TYPES OF UNITS Company Owned: Combination package liquor store and restaurant 2 2 Restaurant only, including sports bar 9 9 Package liquor store only 9 9 Company Managed Restaurants Only: Limited partnerships 10 10 Franchise 1 1 Unrelated Third Party 1 1 Total Company Owned/Operated Units 32 32 Franchised Units 5 5 (1) Notes: (1) We operate a restaurant for one (1) franchisee. This unit is included in the table both as a franchised restaurant, as well as a restaurant operated by us. Franchise Financial Arrangement : In exchange for providing management and related services to our franchisees and granting them the right to use our service marks “Flanigan’s Seafood Bar and Grill” and “Big Daddy’s Liquors”, our franchisees (four of which are franchised to members of the family of our Chairman of the Board, officers and/or directors), are required to (i) pay to us a royalty equal to 1% of gross package store sales and 3% of gross restaurant sales; and (ii) make advertising expenditures equal to between 1.5% to 3% of all gross sales based upon our actual advertising costs allocated between stores, pro-rata, based upon gross sales. Limited Partnership Financial Arrangement : We manage and control the operations of all restaurants owned by limited partnerships, except the Fort Lauderdale, Florida restaurant which is owned by a related franchisee. Accordingly, the results of operations of all limited partnership owned restaurants, except the Fort Lauderdale, Florida restaurant are consolidated into our operations for accounting purposes. The results of operations of the Fort Lauderdale, Florida restaurant are accounted for by us utilizing the equity method of accounting. In general, until the investors’ cash investment in a limited partnership (including any cash invested by us and our affiliates) is returned in full, the limited partnership distributes to the investors annually out of available cash from the operation of the restaurant up to 25% of the cash invested in the limited partnership, with no management fee paid to us. Any available cash in excess of the 25% of the cash invested in the limited partnership distributed to the investors annually, is paid one-half (½) to us as a management fee, with the balance distributed to the investors as a return of capital. Once the investors in the limited partnership have received, in full, amounts equal to their cash invested, an annual management fee is payable to us equal to one-half (½) of cash available to the limited partnership, with the other one half (½) of available cash distributed to the investors (including us and our affiliates), as a profit distribution. As of June 28, 2025, all limited partnerships, with the exception of the limited partnership which owns the restaurant in Sunrise, Florida (Store #85), which opened for business in March 2022 and the limited partnership which owns the restaurant in Miramar, Florida (Store #25), which opened for business in April 2023, have returned all cash invested and we receive an annual management fee equal to one-half (½) of the cash available for distribution by the limited partnership. In addition to receipt of distributable amounts from the limited partnerships, we receive a fee equal to 3% of gross sales for use of the service mark “Flanigan’s Seafood Bar and Grill” or “Flanigan’s”. 18 RESULTS OF OPERATIONS Thirteen Weeks Ended June 28, 2025 June 29, 2024 Amount Amount (in thousands) Percent (in thousands) Percent Restaurant food sales $ 31,933 62.15 $ 30,471 63.04 Restaurant bar sales 7,931 15.43 7,577 15.67 Package store sales 11,522 22.42 10,292 21.29 Total Sales $ 51,386 100.00 $ 48,340 100.00 Franchise related revenues 442 428 Rental income 270 278 Other revenues 66 56 Total Revenue $ 52,164 $ 49,102 Thirty-Nine Weeks Ended June 28, 2025 June 29, 2024 Amount Amount (in thousands) Percent (in thousands) Percent Restaurant food sales $ 93,645 60.91 $ 86,182 61.56 Restaurant bar sales 24,087 15.67 22,780 16.27 Package store sales 36,008 23.42 31,034 22.17 Total Sales $ 153,740 100.00 $ 139,996 100.00 Franchise related revenues 1,332 1,291 Rental income 810 844 Other revenues 176 180 Total Revenue $ 156,058 $ 142,311 Comparison of Thirteen Weeks Ended June 28, 2025 and June 29, 2024. Revenues . Total revenue for the thirteen weeks ended June 28, 2025 increased $3,062,000 or 6.24% to $52,164,000 from $49,102,000 for the thirteen weeks ended June 29, 2024 due primarily to increased package liquor store and restaurant sales and increased menu prices. Effective February 23, 2025 we increased our menu prices for our bar offerings to target an increase to our bar revenues of approximately 0.84% annually. Effective December 4, 2024 we increased our menu prices for our bar offerings to target an increase to our bar revenues of approximately 4.90% annually and effective November 17, 2024 we increased our menu prices for our food offerings to target an increase to our food revenues of approximately 4.14% annually. Effective August 25, 2024, we increased menu prices for our bar offerings to target an increase to our bar revenues of approximately 5.63% annually to offset higher food and liquor costs and higher overall expenses (collectively the “Recent Price Increases”). Restaurant Food Sales . Restaurant revenue generated from the sale of food, including non-alcoholic beverages, at restaurants totaled $31,933,000 for the thirteen weeks ended June 28, 2025 as compared to $30,471,000 for the thirteen weeks ended June 29, 2024. The increase in restaurant food sales during the thirteen weeks ended June 28, 2025 as compared to restaurant food sales during the thirteen weeks ended June 29, 2024 is attributable to the Recent Price Increases. Comparable weekly restaurant food sales for restaurants open for all of the thirteen weeks ended June 28, 2025 and June 29, 2024 respectively, which consists of eleven restaurants owned by us and ten restaurants owned by affiliated limited partnerships was $2,431,000 and $2,322,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 4.69%. Comparable weekly restaurant food sales for Company-owned restaurants was $1,153,000 and $1,110,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 3.87%. Comparable weekly restaurant food sales for affiliated limited partnership owned restaurants only was $1,278,000 and $1,212,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 5.45%. We expect that restaurant food sales, including non-alcoholic beverages, for the balance of our fiscal year 2025 will increase due to the Recent Price Increases. 19 Restaurant Bar Sales . Restaurant revenue generated from the sale of alcoholic beverages at restaurants totaled $7,931,000 for the thirteen weeks ended June 28, 2025 as compared to $7,577,000 for the thirteen weeks ended June 29, 2024. The increase in restaurant bar sales during the thirteen weeks ended June 28, 2025 is primarily due to the Recent Price Increases. Comparable weekly restaurant bar sales for restaurants open for all of the thirteen weeks ended June 28, 2025 and June 29, 2024 respectively, which consists of eleven restaurants owned by us and ten restaurants owned by affiliated limited partnerships was $610,000 and $583,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 4.63%. Comparable weekly restaurant bar sales for Company-owned restaurants only was $268,000 and $259,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 3.47%. Comparable weekly restaurant bar sales for affiliated limited partnership owned restaurants only was $342,000 and $324,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, an increase of 5.56%. We expect that restaurant bar sales for the balance of our fiscal year 2025 will increase due to the Recent Price Increases. Package Store Sales . Revenue generated from sales of liquor and related items at package liquor stores totaled $11,522,000 for the thirteen weeks ended June 28, 2025 as compared to $10,292,000 for the thirteen weeks ended June 29, 2024, an increase of $1,230,000. This increase was primarily due to increased package liquor store traffic. The weekly average of same store package liquor store sales, which includes eleven (11) Company-owned package liquor stores was $886,000 and $792,000 for the thirteen weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 11.87%. We expect that package liquor store sales for the balance of our fiscal year 2025 will increase due to increased package liquor store traffic. Costs and Expenses . Costs and expenses (consisting of cost of merchandise sold, payroll and related costs, operating expenses, occupancy costs, selling, general and administrative expenses and depreciation and amortization), for the thirteen weeks ended June 28, 2025 increased $2,375,000 or 5.07% to $49,190,000 from $46,815,000 for the thirteen weeks ended June 29, 2024. The increase was primarily due to increased payroll and operating expenses partially offset by actions taken by management to reduce and/or control costs. We anticipate that our costs and expenses will continue to increase through the balance of our fiscal year 2025. Costs and expenses decreased as a percentage of total revenue to approximately 94.30% for the thirteen weeks ended June 28, 2025 from 95.34% for the thirteen weeks ended June 29, 2024. Gross Profit. Gross profit is calculated by subtracting the cost of merchandise sold from sales. Restaurant Food Sales and Bar Sales . Gross profit for food and bar sales for the thirteen weeks ended June 28, 2025 increased to $26,909,000 from $24,944,000 for the thirteen weeks ended June 29, 2024. Our gross profit margin for restaurant food and bar sales (calculated as gross profit reflected as a percentage of restaurant food and bar sales), increased to 67.50% for the thirteen weeks ended June 28, 2025 as compared to 65.56% for the thirteen weeks ended June 29, 2024 due primarily to the Recent Price Increases and lower food costs. Package Store Sales . Gross profit for package store sales for the thirteen weeks ended June 28, 2025 increased to $2,743,000 from $2,589,000 for the thirteen weeks ended June 29, 2024. Our gross profit margin (calculated as gross profit reflected as a percentage of package liquor store sales), for package store sales was 23.81% for the thirteen weeks ended June 28, 2025 and 25.16% for the thirteen weeks ended June 29, 2024. We anticipate that the gross profit margin for package liquor store merchandise will decrease for the balance of our fiscal year 2025 due to higher costs and a reduction in pricing of certain package store merchandise to remain competitive. Payroll and Related Costs. Payroll and related costs for the thirteen weeks ended June 28, 2025 increased $805,000 or 5.26% to $16,106,000 from $15,301,000 for the thirteen weeks ended June 29, 2024. Payroll and related costs for the thirteen weeks ended June 28, 2025 were higher due primarily to the increase to the Florida minimum wage. Payroll and related costs as a percentage of total revenue was 30.88 % for the thirteen weeks ended June 28, 2025 and 31.16% of total revenue for the thirteen weeks ended June 29, 2024. Operating Expenses. Operating expenses (including but not limited to utilities, insurance, cleaning, credit card fees, supplies, security, and other costs closely related to operating restaurant and package stores) for the thirteen weeks ended June 28, 2025 increased $761,000 or 12.14% to $7,029,000 from $6,268,000 for the thirteen weeks ended June 29, 2024 due primarily to inflation and increases in expenses across all categories. 20 Occupancy Costs. Occupancy costs (consisting of percentage rent, common area maintenance, repairs, real property taxes, amortization of leasehold interests and rent expense associated with operating lease liabilities under ASC 842) for the thirteen weeks ended June 28, 2025 increased $46,000 or 2.27% to $2,070,000 from $2,024,000 for the thirteen weeks ended June 29, 2024. Selling, General and Administrative Expenses. Selling, general and administrative expenses (consisting of general corporate expenses, including but not limited to advertising, professional costs, clerical and administrative overhead) for the thirteen weeks ended June 28, 2025 decreased $204,000 or 15.84% to $1,084,000 from $1,288,000 for the thirteen weeks ended June 29, 2024 due primarily to lower consulting fees. Selling, general and administrative expenses decreased as a percentage of total revenue for the thirteen weeks ended June 28, 2025 to 2.08% as compared to 2.62% for the thirteen weeks ended June 29, 2024. Depreciation and Amortization. Depreciation and amortization expense for the thirteen weeks ended June 28, 2025 increased $40,000 or 3.55% to $1,167,000 from $1,127,000 for the thirteen weeks ended June 29, 2024. As a percentage of total revenue, depreciation and amortization expense was 2.24% of revenue for the thirteen weeks ended June 28, 2025 and 2.30% of revenue for the thirteen weeks ended June 29, 2024. Interest Expense, Net . Interest expense, net, for the thirteen weeks ended June 28, 2025 decreased $14,000 to $237,000 from $251,000 for the thirteen weeks ended June 29, 2024. Income Taxes. Income tax expense for the thirteen weeks ended June 28, 2025 was $242,000 compared to $282,000 for the thirteen weeks ended June 29, 2024. This is primarily due to the tax expense that is anticipated based on the projected pre-tax income and permanent differences. Net Income. Net income for the thirteen weeks ended June 28, 2025 increased $687,000 or 38.12% to $2,489,000 from $1,802,000 for the thirteen weeks ended June 29, 2024 due primarily to the Recent Price Increases and lower food costs, partially offset by overall increased expenses. As a percentage of revenue, net income for the thirteen weeks ended June 28, 2025 is 4.77%, as compared to 3.67% for the thirteen weeks ended June 29, 2024. Net Income Attributable to Flanigan’s Enterprises, Inc. Stockholders. Net income attributable to Flanigan’s Enterprises, Inc.’s stockholders for the thirteen weeks ended June 28, 2025 increased $271,000 or 24.17% to $1,392,000 from $1,121,000 for the thirteen weeks ended June 29, 2024 due primarily to the Recent Price Increases and lower food costs, partially offset by overall increased expenses. As a percentage of revenue, net income attributable to stockholders for the thirteen weeks ended June 28, 2025 is 2.67% as compared to 2.28% for the thirteen weeks ended June 29, 2024. Comparison of Thirty-Nine Weeks Ended June 28, 2025 and June 29, 2024. Revenues . Total revenue for the thirty-nine weeks ended June 28, 2025 increased $13,747,000 or 9.66% to $156,058,000 from $142,311,000 for the thirty-nine weeks ended June 29, 2024 due primarily to increased package liquor store and restaurant sales, the Recent Price Increases and revenue generated from the opening of our corporate owned restaurant in Hollywood, Florida (Store #19R) in March 2024. Restaurant Food Sales . Restaurant revenue generated from the sale of food, including non-alcoholic beverages, at restaurants totaled $93,645,000 for the thirty-nine weeks ended June 28, 2025 as compared to $86,182,000 for the thirty-nine weeks ended June 29, 2024. The increase in restaurant food sales during the thirty-nine weeks ended June 28, 2025 as compared to restaurant food sales during the thirty-nine weeks ended June 29, 2024 is attributable to the Recent Price Increases and restaurant food sales generated from the opening of our corporate owned restaurant in Hollywood, Florida (Store #19R) during the second quarter of our fiscal year 2024. Comparable weekly restaurant food sales for restaurants open for all of the thirty-nine weeks ended June 28, 2025 and June 29, 2024 respectively, which consists of ten restaurants owned by us (excluding our Hollywood, Florida location Store #19R which opened for business during the second quarter of our fiscal year 2024) and ten restaurants owned by affiliated limited partnerships was $2,253,000 and $2,141,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 5.23%. Comparable weekly restaurant food sales for Company-owned restaurants (excluding our Hollywood, Florida location Store #19R which opened for business during the second quarter of our fiscal year 2024) was $1,003,000 and $948,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 5.80%. Comparable weekly restaurant food sales for affiliated limited partnership owned restaurants only was $1,250,000 and $1,193,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 4.78%. We expect that restaurant food sales, including non-alcoholic beverages, for the balance of our fiscal year 2025 will increase due to the Recent Price Increases. 21 Restaurant Bar Sales . Restaurant revenue generated from the sale of alcoholic beverages at restaurants totaled $24,087,000 for the thirty-nine weeks ended June 28, 2025 as compared to $22,780,000 for the thirty-nine weeks ended June 29, 2024. The increase in restaurant bar sales during the thirty-nine weeks ended June 28, 2025 is primarily due to the Recent Price Increases and the opening of our corporate owned restaurant in Hollywood, Florida (Store #19R) during the second quarter of our fiscal year 2024. Comparable weekly restaurant bar sales for restaurants open for all of the thirty-nine weeks ended June 28, 2025 and June 29, 2024 respectively, which consists of ten restaurants owned by us (excluding our Hollywood, Florida location Store #19R which opened for business during the second quarter of our fiscal year 2024) and ten restaurants owned by affiliated limited partnerships was $590,000 and $573,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 2.97%. Comparable weekly restaurant bar sales for Company-owned restaurants only (excluding our Hollywood, Florida location Store #19R which opened for business during the second quarter of our fiscal year 2024) was $248,000 and $238,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 4.20%. Comparable weekly restaurant bar sales for affiliated limited partnership owned restaurants only was $342,000 and $335,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, an increase of 2.09%. We expect that restaurant bar sales for the balance of our fiscal year 2025 will increase due to the Recent Price Increases. Package Store Sales . Revenue generated from sales of liquor and related items at package liquor stores totaled $36,008,000 for the thirty-nine weeks ended June 28, 2025 as compared to $31,034,000 for the thirty-nine weeks ended June 29, 2024, an increase of $4,974,000. This increase was primarily due to increased package liquor store traffic. The weekly average of same store package liquor store sales, which includes eleven (11) Company-owned package liquor stores was $923,000 and $796,000 for the thirty-nine weeks ended June 28, 2025 and June 29, 2024, respectively, an increase of 15.95%. We expect that package liquor store sales for the balance of our fiscal year 2025 will increase due to increased package liquor store traffic. Costs and Expenses . Costs and expenses (consisting of cost of merchandise sold, payroll and related costs, operating expenses, occupancy costs, selling, general and administrative expenses and depreciation and amortization), for the thirty-nine weeks ended June 28, 2025 increased $12,044,000 or 8.82% to $148,591,000 from $136,547,000 for the thirty-nine weeks ended June 29, 2024. The increase was primarily due to increased payroll, an expected general increase in food costs and overall expenses as well as costs and expenses incurred from the opening of our Company-owned restaurant in Hollywood Florida (Store #19R) during the second quarter of our fiscal year 2024, partially offset by actions taken by management to reduce and/or control costs. We anticipate that our costs and expenses will continue to increase through the balance of our fiscal year 2025. Costs and expenses decreased as a percentage of total revenue to approximately 95.22% for the thirty-nine weeks ended June 28, 2025 from 95.95% for the thirty-nine weeks ended June 29, 2024. Gross Profit. Gross profit is calculated by subtracting the cost of merchandise sold from sales. Restaurant Food Sales and Bar Sales . Gross profit for food and bar sales for the thirty-nine weeks ended June 28, 2025 increased to $78,383,000 from $71,817,000 for the thirty-nine weeks ended June 29, 2024. Our gross profit margin for restaurant food and bar sales (calculated as gross profit reflected as a percentage of restaurant food and bar sales), increased to 66.58% for the thirty-nine weeks ended June 28, 2025 as compared to 65.91% for the thirty-nine weeks ended June 29, 2024. Package Store Sales . Gross profit for package store sales for the thirty-nine weeks ended June 28, 2025 increased to $9,079,000 from $7,959,000 for the thirty-nine weeks ended June 29, 2024. Our gross profit margin (calculated as gross profit reflected as a percentage of package liquor store sales), for package store sales was 25.21% for the thirty-nine weeks ended June 28, 2025 and 25.65% for the thirty-nine weeks ended June 29, 2024. We anticipate that the gross profit margin for package liquor store merchandise will decrease for the balance of our fiscal year 2025 due to higher costs and a reduction in pricing of certain package store merchandise to remain competitive. Payroll and Related Costs. Payroll and related costs for the thirty-nine weeks ended June 28, 2025 increased $3,378,000 or 7.56% to $48,036,000 from $44,658,000 for the thirty-nine weeks ended June 29, 2024. Payroll and related costs for the thirty-nine weeks ended June 28, 2025 were higher due primarily to the opening of our company owned restaurant in Hollywood, Florida (Store #19R) during the second quarter of our fiscal year 2024 and the increase to the Florida minimum wage. Payroll and related costs as a percentage of total revenue was 30.78% for the thirty-nine weeks ended June 28, 2025 and 31.38% of total revenue for the thirty-nine weeks ended June 29, 2024. Operating Expenses. Operating expenses (including but not limited to utilities, insurance, cleaning, credit card fees, supplies, security, and other costs closely related to operating restaurant and package stores) for the thirty-nine weeks ended June 28, 2025 increased $2,075,000 or 11.18% to $20,640,000 from $18,565,000 for the thirty-nine weeks ended June 29, 2024 due primarily to the opening of our company owned restaurant in Hollywood, Florida (Store #19R) during the second quarter of our fiscal year 2024, inflation and otherwise to increases in expenses across all categories. 22 Occupancy Costs. Occupancy costs (consisting of percentage rent, common area maintenance, repairs, real property taxes, amortization of leasehold interests and rent expense associated with operating lease liabilities under ASC 842) for the thirty-nine weeks ended June 28, 2025 increased $9,000 or 0.15% to $6,127,000 from $6,118,000 for the thirty-nine weeks ended June 29, 2024. Selling, General and Administrative Expenses. Selling, general and administrative expenses (consisting of general corporate expenses, including but not limited to advertising, professional costs, clerical and administrative overhead) for the thirty-nine weeks ended June 28, 2025 increased $169,000 or 4.37% to $4,036,000 from $3,867,000 for the thirty-nine weeks ended June 29, 2024 due primarily to increased television and radio advertising costs. Selling, general and administrative expenses decreased as a percentage of total revenue for the thirty-nine weeks ended June 28, 2025 to 2.59% as compared to 2.72% for the thirty-nine weeks ended June 29, 2024. Depreciation and Amortization. Depreciation and amortization expense for the thirty-nine weeks ended June 28, 2025 increased $355,000 or 11.38% to $3,474,000 from $3,119,000 for the thirty-nine weeks ended June 29, 2024. This increase is driven by the opening of our company owned restaurant in Hollywood, Florida (Store #19R) during the second quarter of our fiscal year 2024. As a percentage of total revenue, depreciation and amortization expense was 2.23% of revenue for the thirty-nine weeks ended June 28, 2025 and 2.19% of revenue for the thirty-nine weeks ended June 29, 2024. Interest Expense, Net . Interest expense, net, for the thirty-nine weeks ended June 28, 2025 decreased $46,000 to $722,000 from $768,000 for the thirty-nine weeks ended June 29, 2024. Income Taxes. Income tax expense for the thirty-nine weeks ended June 28, 2025 was $588,000, as compared to $209,000 for the thirty-nine weeks ended June 29, 2024. This is primarily due to the tax expense that is anticipated based on the projected pre-tax income and permanent differences. Net Income. Net income for the thirty-nine weeks ended June 28, 2025 increased $1,547,000 or 31.44% to $6,467,000 from $4,920,000 for the thirty-nine weeks ended June 29, 2024 due primarily to the Recent Price Increases and the operation of our Company-owned restaurant of Hollywood, Florida (Store #19R) during the thirty-nine weeks ended June 28, 2025, offset by higher food costs and overall increased expenses. As a percentage of revenue, net income for the thirty-nine weeks ended June 28, 2025 is 4.14%, as compared to 3.46% for the thirty-nine weeks ended June 29, 2024. Net Income Attributable to Flanigan’s Enterprises, Inc. Stockholders. Net income attributable to Flanigan’s Enterprises, Inc.’s stockholders for the thirty-nine weeks ended June 28, 2025 increased $965,000 or 30.42 % to $4,137,000 from $3,172,000 for the thirty-nine weeks ended June 29, 2024 due primarily to the Recent Price Increases and the operation of our Company-owned restaurant of Hollywood, Florida (Store #19R) during the thirty-nine weeks ended June 28, 2025, offset by higher food costs and overall increased expenses. As a percentage of revenue, net income attributable to stockholders for the thirty-nine weeks ended June 28, 2025 is 2.65%, as compared to 2.23% for the thirty-nine weeks ended June 29, 2024. Menu Price Increases and Trends During the thirteen weeks ended March 29, 2025, we increased our menu prices for our bar offerings (effective February 23, 2025) to target an increase to our bar revenues of approximately 0.84% annually to offset higher food and liquor costs and higher overall expenses. During the thirteen weeks ended December 28, 2024, we increased our menu prices for our bar offerings (effective December 4, 2024) to target an increase to our bar revenues of approximately 4.90% annually and we increased our menu prices for our food offerings (effective November 17, 2024) to target an increase to our food revenues of approximately 4.14% annually to offset higher food and liquor costs and higher overall expenses. During our fiscal year 2024, we increased menu prices for our bar offerings (effective August 25, 2024) to target an increase to our bar revenues of approximately 5.63% annually to offset higher food and liquor costs and higher overall expenses. Prior to these increases we previously raised menu prices in the second quarter of our fiscal year 2023. 23 Liquidity and Capital Resources We fund our operations through cash from operations and borrowings from third parties. As of June 28, 2025, we had cash and cash equivalents of approximately $18,210,000, a decrease of $3,192,000 from our cash balance of $21,402,000 as of September 28, 2024. This decrease is primarily due to the expenditure of $2.2 million for the purchase of undeveloped land in Cutler Bay, Florida for a future restaurant site. This acquisition reflects our ongoing investment in strategic expansion. While no construction has commenced as of the reporting date, management anticipates capital expenditures related to site development and build-out in future fiscal quarters. Inflation is affecting all aspects of our operations, including but not limited to food, beverage, fuel and labor costs. Supply chain issues also contribute to inflation. Inflation is having a material impact on our operating results. We believe that our current cash availability from our cash on hand and positive cash flow from operations will be sufficient to fund our operations and planned capital expenditures for at least the next twelve months. Cash Flows The following table is a summary of our cash flows for the thirty-nine weeks ended June 28, 2025 and June 29, 2024. Thirty-Nine Weeks Ended June 28, 2025 June 29, 2024 (in thousands) Net cash provided by operating activities $ 7,150 $ 5,219 Net cash used in investing activities (5,677 ) (4,068 ) Net cash used in financing activities (4,665 ) (4,560 ) Net Decrease in Cash and Cash Equivalents (3,192 ) (3,409 ) Cash and Cash Equivalents, Beginning 21,402 25,532 Cash and Cash Equivalents, Ending $ 18,210 $ 22,123 During the thirty-nine weeks ended June 28, 2025 our Board of Directors declared a cash dividend of $0.55 per share to shareholders of record on June 12, 2025 and was made payable on June 27, 2025. During the thirty-nine weeks ended June 29, 2024 our Board of Directors declared a cash dividend of $0.50 per share to shareholders of record on June 14, 2024 and was made payable on June 28, 2024. Any future determination to pay cash dividends will be at our Board’s discretion and will depend upon our financial condition, operating results, capital requirements and such other factors as our Board deems relevant. Capital Expenditures In addition to using cash for our operating expenses, we use cash generated from operations and borrowings to fund the development and construction of new restaurants and to fund capitalized property improvements for our existing restaurants. During the thirty-nine weeks ended June 28, 2025, we acquired property and equipment of $4,956,000, (of which $2.2 million was for the purchase of the Cutler Bay Property and $57,000 was purchase deposits transferred to property and equipment), including $285,000 for renovations to four (4) Company-owned location and $43,000 for renovations to one (1) limited partnership owned restaurant. During the thirty-nine weeks ended June 29, 2024, we acquired property and equipment and construction in progress of $5,282,000, (of which $255,000 was purchase deposits transferred to property and equipment, $715,000 was purchase deposits transferred to CIP, and $308,000 was property and equipment in accounts payable), including $437,000 for renovations to three (3) Company-owned restaurants. 24 We anticipate the cost of refurbishment in our fiscal year 2025 will be approximately $550,000, although capital expenditures for our refurbishing program for fiscal year 2025 may be significantly higher. Long-Term Debt As of June 28, 2025, we had long-term debt (including the current portion) of $20,926,000, as compared to $21,912,000 as of September 28, 2024. As of June 28, 2025, we are in compliance with all of the covenants contained in our loan agreements. Purchase Commitments In order to fix the cost and ensure adequate supply of baby back ribs for our restaurants for calendar year 2025, we entered into a purchase agreement with a new rib supplier, whereby we agreed to purchase approximately $7.8 million of “2.5 & Down Baby Back Ribs” (weight range in which baby back ribs are sold) during calendar year 2025, at a prescribed cost, which we believe is competitive. While we anticipate purchasing all of our rib supply from the new rib vendor, we believe there are several other alternative vendors available, if needed. During the first quarter of our fiscal year 2025, we entered into a new Master Services Agreement with our current major vendor for a period of one (1) year effective January 1, 2025, with Company options for four (4) one (1) year renewal options to extend the term of the same. In this new Master Service Agreement, as in our prior Master Service Agreements, we commit to purchase specific products through our current major vendor but are free to purchase other products through other vendors, provided no less than 80% of our overall product needs are purchased through our current major vendor. During the third quarter of our fiscal year 2025 we exercised the first one (1) year renewal option and extended the term of the Master Services Agreement for a period of one (1) year effective January 1, 2026. Working Capital The table below summarizes the current assets, current liabilities, and working capital for our fiscal quarter ended June 28, 2025, and our fiscal year ended September 28, 2024. Item June 28, 2025 September 28, 2024 (in thousands) Current Assets $ 30,288 $ 31,529 Current Liabilities 18,291 19,924 Working Capital $ 11,997 $ 11,605 While there can be no assurance due to, among other things, unanticipated expenses or unanticipated decline in revenues, or both, we believe that our cash on hand and positive cash flow from operations will adequately fund operations, debt reductions and planned capital expenditures throughout our fiscal year 2025. Off-Balance Sheet Arrangements The Company does not have off-balance sheet arrangements. 25 Critical Accounting Policies and Estimates We describe our significant accounting policies in Note 1. “Summary of Significant Accounting Policies” of our consolidated financial statements included in Item 8. “Financial Statements and Supplementary Data” of our Annual Report on Form 10-K for the fiscal year ended September 28, 2024. Critical accounting estimates are those that we believe are both significant and require us to make difficult, subjective or complex judgments, often because we need to estimate the effect of inherently uncertain matters. We base our estimates and judgments on historical experiences and other assumptions that we believe are reasonable under the circumstances and we evaluate these estimates on an ongoing basis. Actual results may differ from these estimates and we might obtain different estimates if we use different assumptions or factors. Leases We currently lease a portion of our restaurant and package locations under various lease agreements. Determining the probable term for each lease requires judgment by management and can impact the classification and accounting for a lease as financing or operating, as well as the period for straight-lined rent expense and the depreciation period for lease hold improvements. Generally, the lease term is a minimum of the noncancelable period of the lease or the lease term inclusive of reasonably certain renewal periods up to a term of 15 years. If the estimate of our reasonably certain lease term was changed, our depreciation and rent expense could differ materially. To determine the present value of lease payments not yet paid, we estimate incremental borrowing rates (IBR) corresponding to the reasonably certain lease term. The IBR is an estimate based on several factors, including financial market conditions, comparable company and credit analysis as well as management judgment. If the IBR was changed, our operating lease right-of-use assets and lease liabilities could differ materially. Valuation of Long-Lived Assets We continually evaluate whether events and circumstances have occurred that may warrant revision of the estimated life of our intangible and other long-lived assets and/or whether the remaining balance of our intangible and other long-lived assets should be evaluated for possible impairment. If and when such factors, events or circumstances indicate that intangible and/or other long-lived assets should be evaluated for possible impairment, we will determine the fair value of the asset by making an estimate of expected future cash flows over the remaining lives of the respective assets and compare that fair value with the carrying value of the assets in measuring their recoverability. In determining the expected future cash flows, the assets will be grouped at the lowest level for which there are cash flows, at the individual store level. Loyalty Programs We offer loyalty programs to customers of our restaurants and package liquor stores. The gift cards distributed as a part of our loyalty programs have expiration dates and we estimate breakage for such gift cards. We estimate the value of breakage based on historical redemption patterns. If actual redemptions vary from assumptions used to estimate breakage, gift card breakage income may differ from the amount recorded. Gift Cards We offer gift cards to customers of our restaurants and package liquor stores. The gift cards distributed do not have expiration dates and we estimate breakage for the restaurant gift cards. We estimate the value of breakage based on historical redemption patterns. If actual redemptions vary from assumptions used to estimate breakage, gift card breakage income may differ from the amount recorded. Consolidation of Limited Partnerships As of June 28, 2025 we operate ten (10) restaurants as general partner of the limited partnerships that own the operations of these restaurants. We expect that any expansion which takes place in opening new restaurants will also result in us operating the restaurants as general partner. In addition to the general partnership interest we also purchased limited partnership units ranging from 0% to 49% of the total units outstanding. As a result of these controlling interests, we consolidate the operations of these limited partnerships with ours despite the fact that we do not own in excess of 50% of the equity interests. All intercompany transactions are eliminated in consolidation. The non-controlling interests in the earnings of these limited partnerships are removed from net income and are not included in the calculation of earnings per share. 26 Income Taxes We account for our income taxes using FASB ASC Topic 740, “ Income Taxes ”, which requires among other things, recognition of future tax benefits measured at enacted rates attributable to deductible temporary differences between financial statement and income tax basis of assets and liabilities and tax credits to the extent that realization of said tax benefits is more likely than not. For discussion regarding our carryforwards refer to Note 10 in the consolidated financial statements for our fiscal year 2024. Inflation The primary inflationary factors affecting our operations are food, beverage and labor costs. A large number of restaurant personnel are paid at rates based upon applicable minimum wage and increases in minimum wage directly affect labor costs. Inflation is having a material impact on our operating results, especially rising food, fuel and labor costs. We have endeavored to offset the adverse effects of cost increases by increasing our menu prices. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. We do not ordinarily hold market risk sensitive instruments for trading purposes and as of June 28, 2025 held no equity securities. Economic Risk The new government administration has imposed changes in trade policy, including an increase in the use of tariffs which has resulted in retaliatory tariffs by other countries, shifts in immigration policies and international relations and changes to the overall regulation and enforcement by government agencies. We cannot predict the timing or impact, if any, of such actions. Legislative and Regulatory Risk On July 4, 2025, the One Big Beautiful Bill Act (Public Law No. 119-21) was signed into law. Among other provisions, the legislation includes certain tax incentives and regulatory changes applicable to businesses in the food service and hospitality industries. We are in the process of reviewing the legislation to determine its potential impact. Interest Rate Risk As part of our ongoing operations, we are exposed to interest rate fluctuations on our borrowings. We use interest rate swap agreements to manage these risks. These instruments are not used for speculative purposes but are used to modify variable rate obligations into fixed rate obligations. At June 28, 2025, we had one variable rate instrument outstanding that is impacted by changes in interest rates. In September 2022, we refinanced the mortgage loan encumbering the property where our combination package liquor store and restaurant located at 4 N. Federal Highway, Hallandale Beach, Florida, (Store #31) operates, which mortgage loan is held by an unaffiliated third-party lender (the “$8.90M Loan”). The interest rate of our variable rate debt instrument was equal to the lender’s BSBY Screen Rate plus one and one-half percent (1.50%) per annum. Effective November 15, 2024, the publication of BSBY was terminated and as of such date, the variable rate of interest under our debt instrument is equal to the lender’s 1 Month CME Term Secured Overnight Financing Rate (“SOFR”), plus 10 basis points, as an equivalent alternative approved by the lender. As a means of managing our interest rate risk on this debt instrument, we entered into an interest rate swap agreement with an unrelated third-party lender to convert this variable rate debt obligation to a fixed rate. We entered into an interest rate swap agreement in September 2022 relating to the $8.90M Loan (the “$8.90M Term Loan Swap”). The $8.90M Term Loan Swap required us to pay interest for a fifteen (15) year period at a fixed rate of 4.90% on an initial amortizing notional principal amount of $8,900,000, while receiving interest for the same period at BSBY Screen Rate – 1 Month, plus 1.50%, on the same amortizing notional principal amount. We had previously determined that this interest rate swap agreement was an effective hedging agreement and we recorded changes in fair value to accumulated other comprehensive income each quarter from the fourth quarter of our fiscal year 2023 through the first quarter of our fiscal year 2025. On November 22, 2024, we terminated the $8.90M Term Loan Swap and simultaneously entered into a new interest rate swap agreement for $8,015,601, the balance due on the $8.90M Loan, which requires us to pay interest for twelve (12) years, ten (10) months, which is the balance of the original fifteen (15) year period at a fixed rate of 4.90% on an initial amortizing notional principal amount of $8,015,601, while receiving interest for the same period at the lender’s 1 Month CME Term Secured Overnight Financing Rate (“SOFR”), plus 10 basis points, at the same amortizing notional principal amount. During the second quarter of our fiscal year 2025, we recognized the $290,000 of non-cash gains, net of tax, related to the above interest rate swap agreement as interest and other income. We determined that the new interest rate swap agreement is an economic hedge and beginning in the second quarter of our fiscal year 2025, we recognize the changes in fair value on our interest rate swap in interest and other income on our unaudited condensed consolidated statements of income. 27 During the thirty-nine weeks ended June 28, 2025, we had approximately an aggregate principal amount of $733,000 of 90-day government guaranteed certificates of deposit at fixed annual interest rates between 4.20% and 4.25%. The Company also had approximately an aggregate principal amount of $732,000 of 180-day government guaranteed certificates of deposit at fixed annual interest rates between 4.05% and 4.25%. These are classified as short-term investments and recorded under current assets, as they are expected to mature within one year. Otherwise, at June 28, 2025, our cash resources offset our bank charges and any excess cash resources earn interest at variable rates. Accordingly, our return on these funds is affected by fluctuations in interest rates. There is no assurance that interest rates will increase or decrease over our next fiscal year or that an increase in interest rates will not have a material adverse effect on our operations. ITEM 4. CONTROLS AND PROCEDURES Evaluation of Disclosure Controls and Procedures We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed with the U.S. Securities and Exchange Commission (the “SEC”) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. As of June 28, 2025, an evaluation was performed under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) to the Securities Exchange Act of 1934). Based on that evaluation, management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were not effective as of June 28, 2025. Material Weaknesses in Internal Control Over Financial Reporting A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our interim or annual financial statements will not be prevented or detected on a timely basis. Information technology general controls (ITGCs) were not designed and implemented effectively to ensure (i) that access to applications and data, and the ability to make program and database changes, were adequately restricted to appropriate personnel and (ii) that database changes were logged completely and accurately. Business process controls (automated and manual) that are dependent on the affected ITGCs were also deemed ineffective because they could have been adversely impacted. We currently do not have adequate internal controls to ensure the timely and accurate recognition of deferred revenues associated with promotional gift cards that are provided in conjunction with certain sales from time to time, including during holiday periods. During the course of our independent registered public accounting firm performing its quarterly review procedures in connection with our unaudited condensed consolidated financial statements for the first and second quarters of our fiscal year 2025, we became aware of certain errors made by management in recording revenues and deferred revenue liabilities pertaining to the package loyalty program and the restaurant promotional gift cards, which constituted a material weakness in our internal controls. The material weaknesses identified above did not result in any material misstatements in our financial statements or disclosures, and there were no changes to previously released financial results. However, as a result of these findings, we continued the process of remediating these material weaknesses to our controls. Changes in Internal Control Over Financial Reporting During the fiscal quarter ended June 28, 2025, we have not made any additional changes to our internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting. 28 PART II. OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS See “Litigation” in Note 9 of this Report and Item 1 and Item 3 to Part 1 of the Annual Report on Form 10-K for the fiscal year ended September 28, 2024 for a discussion of other legal proceedings resolved in prior years. ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS Purchase of Company Common Stock During the thirty-nine weeks ended June 28, 2025 and June 29, 2024, we did not purchase any shares of our common stock. As of June 28, 2025, we still have authority to purchase 65,414 shares of our common stock under the discretionary plan approved by the Board of Directors at its meeting on May 17, 2007. ITEM 5. OTHER INFORMATION . During the thirty-nine weeks ended June 28, 2025, none of the Company’s directors or officers (as defined in Rule 16a-1(f) under the Exchange Act) adopted or terminated a “Rule 10b5-1 trading arrangement” or a “non-Rule 10b5-1 trading arrangement,” each as defined in Item 408(a) of Regulation S-K under the Exchange Act. A copy of our insider trading policy and related Rule 10b5-1 trading plan policy was filed as Exhibit 19.1 to our Annual Report on Form 10-K for the fiscal year ended September 28, 2024. ITEM 6. EXHIBITS The following exhibits are filed with this Report: Exhibit Description 31.1 Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.* 31.2 Certification of Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.* 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.** 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.** 101.INS* Inline XBRL Instance Document 101.SCH* Inline XBRL Taxonomy Extension Schema Document 101.CAL* Inline XBRL Taxonomy Extension Calculation Linkbase Document 101.DEF* Inline XBRL Taxonomy Extension Definition Linkbase Document 101.LAB* Inline XBRL Taxonomy Extension Label Linkbase Document 101.PRE* Inline XBRL Taxonomy Extension Presentation Linkbase Document 104* Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). * Filed herewith ** This certification is deemed not filed for purpose of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933 as amended or the Exchange Act. 29 SIGNATURES In accordance with the requirements of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. FLANIGAN’S ENTERPRISES, INC. Date: August 12, 2025 /s/ James G. Flanigan JAMES G. FLANIGAN, Chief Executive Officer and President /s/ Jeffrey D. Kastner JEFFREY D. KASTNER, Chief Financial Officer and Secretary (Principal Financial and Accounting Officer) 30