þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended November 30, 2011 [Second Quarter]
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from _____________ to _____________
|
Florida
|
27-0645694
|
|
State or other jurisdiction of
incorporation or organization
|
I.R.S. Employer Identification No.
|
9085 Charles E. Limpus Road
Orlando, Florida
|
33836
|
|
(Address of principal executive offices)
|
(Zip code)
|
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 o
NO þ
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).
|
YES o
NO þ
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
YES o
NO þ
|
The number of shares outstanding of each of the issuer’s classes of common stock at May 25, 2012 was 20,702,732 shares of $0.01 par value common stock.
|
PAGE
|
|||||
Part I - Financial Information
|
|||||
Item 1.
|
4
|
||||
5
|
|||||
6
|
|||||
7
|
|||||
8
|
|||||
Item 2.
|
20
|
||||
Item 3.
|
24
|
||||
Item 4.
|
24
|
||||
Part II - Other Information
|
|||||
Item 1.
|
25
|
||||
Item 2.
|
25
|
||||
Item 3.
|
26
|
||||
Item 4.
|
26
|
||||
Item 5.
|
26
|
||||
Item 6.
|
27
|
Page
|
||||
Consolidated Balance Sheets at November 30, 2011 (Unaudited) (as restated) and May 31, 2011
|
5
|
|||
Consolidated Statements of Operations For the Three and the Six Months Ended November 30, 2011 (Unaudited) (as restated) and November 30, 2010 (Unaudited)
|
6
|
|||
Consolidated Statements of Cash Flows For the Six Months Ended November 30, 2011 (Unaudited) (as restated) and November 30, 2010 (Unaudited)
|
7
|
|||
Notes to Consolidated Financial Statements (Unaudited)
|
8
|
Big Three Restaurants, Inc.
|
(A majority owned subsidiary of JVW Entertainment, Inc.)
|
Consolidated Balance Sheets
|
November 30, 2011
|
May 31, 2011
|
|||||||
(Unaudited)
|
||||||||
(as restated)
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash in bank
|
$ | 10,168 | $ | 193 | ||||
Accounts receivable, net of allowance for doubtful accounts of
|
99,360 | - | ||||||
$6,600 at November 30, 2011
|
||||||||
Inventory
|
11,089 | - | ||||||
Other current assets
|
4,238 | - | ||||||
Total current assets
|
124,855 | 193 | ||||||
Plant, property, and equipment, net of accumulated depreciation
|
141,802 | - | ||||||
of $5,252 at November 30, 2011
|
||||||||
Other assets
|
||||||||
Identifiable intangible assets, net of accumulated amortization
|
3,111,225 | - | ||||||
of $79,775 at November 30, 2011
|
||||||||
Goodwill
|
971,971 | - | ||||||
Trademarks
|
5,000 | 5,000 | ||||||
Other long term assets
|
355 | - | ||||||
Total other assets
|
4,088,551 | 5,000 | ||||||
Total assets
|
$ | 4,355,208 | $ | 5,193 | ||||
Liabilities and shareholders' equity (deficit)
|
||||||||
Current liabilities
|
||||||||
Accrued payroll and related
|
$ | 212,214 | $ | 123,158 | ||||
Accounts payable (including related party balance of $152,674 and
|
||||||||
$90,174 at November 30, 2011 and May 31, 2011, respectively)
|
290,783 | 134,682 | ||||||
Line of credit
|
49,660 | - | ||||||
Notes payable
|
3,740,703 | - | ||||||
Deferred revenue
|
20,000 | - | ||||||
Other current liabilities (including related party balance of $17,400)
|
64,385 | - | ||||||
Total current liabilities
|
4,377,745 | 257,840 | ||||||
Long term liabilities
|
||||||||
Notes payable
|
369,742 | - | ||||||
Deferred revenue
|
114,000 | - | ||||||
Other long term liabilities
|
25,919 | - | ||||||
Total long term liabilities
|
509,661 | - | ||||||
Total liabilities
|
4,887,406 | 257,840 | ||||||
Shareholders' equity (deficit)
|
||||||||
Common stock, $0.01 par value; 500,000,000 shares authorized;
|
||||||||
20,404,000 and 16,855,600 shares issued and outstanding at
|
||||||||
November 30, 2011 and May 31, 2011, respectively
|
204,040 | 168,556 | ||||||
Additional paid-in capital
|
1,458,103 | 615,687 | ||||||
Prepaid stock services
|
(141,875 | ) | (100,000 | ) | ||||
Accumulated deficit
|
(2,052,466 | ) | (936,890 | ) | ||||
Total shareholders' equity (deficit)
|
(532,198 | ) | (252,647 | ) | ||||
Total liabilities and shareholders' equity (deficit)
|
$ | 4,355,208 | $ | 5,193 |
Big Three Restaurants, Inc.
|
(A majority owned subsidiary of JVW Entertainment, Inc.)
|
Consolidated Statements of Operations
|
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
November 30, 2011
|
November 30, 2010
|
November 30, 2011
|
November 30, 2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
(as restated)
|
(as restated)
|
|||||||||||||||
Revenues
|
||||||||||||||||
Pizza restaurant and sports bar
|
$ | 454,277 | $ | - | $ | 454,277 | $ | - | ||||||||
Franchising operations
|
164,480 | - | 164,480 | - | ||||||||||||
Pasta sauces and salsa distribution
|
19,439 | 32,386 | 53,522 | 60,181 | ||||||||||||
Total revenues
|
638,196 | 32,386 | 672,279 | 60,181 | ||||||||||||
Cost of sales
|
||||||||||||||||
Pizza restaurant and sports bar
|
188,471 | - | 188,471 | - | ||||||||||||
Pasta sauces and salsa distribution
|
15,416 | 23,689 | 42,094 | 46,442 | ||||||||||||
Total cost of goods sold
|
203,887 | 23,689 | 230,565 | 46,442 | ||||||||||||
Gross profit
|
434,309 | 8,697 | 441,714 | 13,739 | ||||||||||||
Expenses
|
||||||||||||||||
General and administrative expenses
|
1,273,357 | 333,253 | 1,448,566 | 502,495 | ||||||||||||
Loss from operations
|
(839,048 | ) | (324,556 | ) | (1,006,852 | ) | (488,756 | ) | ||||||||
Interest expense
|
108,721 | - | 108,721 | - | ||||||||||||
Net loss
|
$ | (947,769 | ) | $ | (324,556 | ) | $ | (1,115,573 | ) | $ | (488,756 | ) | ||||
Basic and diluted loss per share
|
$ | (0.05 | ) | $ | (0.02 | ) | $ | (0.06 | ) | $ | (0.03 | ) | ||||
Basic and diluted weighted average
|
||||||||||||||||
common shares outstanding
|
19,921,481 | 16,755,600 | 18,627,825 | 16,305,327 |
Big Three Restaurants, Inc.
|
(A majority owned subsidiary of JVW Entertainment, Inc.)
|
Consolidated Statements of Cash Flows
|
Six Months
|
Six Months
|
|||||||
Ended
|
Ended
|
|||||||
November 30, 2011
|
November 30, 2010
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
(as restated)
|
||||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$ | (1,115,573 | ) | $ | (488,756 | ) | ||
Adjustments to reconcile net loss to net
|
||||||||
cash provided (used) by operating activities:
|
||||||||
Amortization expense
|
79,775 | - | ||||||
Depreciation expense
|
5,252 | - | ||||||
Stock based compensation
|
760,367 | 431,912 | ||||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(4,163 | ) | 5,881 | |||||
Inventory
|
- | 694 | ||||||
Prepaid expenses and other
|
(4,236 | ) | - | |||||
Accounts payable
|
55,512 | 50,234 | ||||||
Accrued payroll and related
|
148,840 | - | ||||||
Other liabilities
|
24,537 | - | ||||||
Deferred revenue
|
50,250 | - | ||||||
Net cash provided (used) by operating activities
|
561 | (35 | ) | |||||
Cash flows from investing activities:
|
||||||||
Cash received in acquisition of Westshore companies
|
13,490 | - | ||||||
Cash paid for the purchase of fixed assets
|
(3,466 | ) | - | |||||
Net cash provided by investing activities
|
10,024 | - | ||||||
Cash flows from financing activities:
|
||||||||
Net payments and proceeds from line of credit
|
(340 | ) | ||||||
Principal payments on long term debt
|
(1,270 | ) | ||||||
Sale of common stock
|
1,000 | - | ||||||
Net cash used by financing activities
|
(610 | ) | - | |||||
Net increase (decrease) in cash
|
9,975 | (35 | ) | |||||
Cash at beginning of period
|
193 | 298 | ||||||
Cash at end of period
|
$ | 10,168 | $ | 263 | ||||
Supplemental disclosures of non-cash investing and financing activities:
|
||||||||
Stock issued in exchange for payment of expenses by JVW Entertainment, Inc.
|
$ | - | $ | 70,689 | ||||
Common Stock issued related to closing Westshore contracts and extending
|
280,000 | - | ||||||
note maturity dates.
|
||||||||
Common Stock issued for services
|
516,442 | 250,000 | ||||||
Common Stock issued in exchange for settlement of a liability
|
74,658 | - | ||||||
Capital contribution for prepaid expenses by JVW Entertainment, Inc.
|
- | 3,500 | ||||||
Capital contribution for payment of expenses by JVW Entertainment, Inc.
|
5,800 | 71,009 | ||||||
The company purchased all of the common stock and membership interests in Philly Westshore Franchising Enterprises, Inc.
|
||||||||
and Bobby V's Original Westshore Pizza, LLC (the Westshore Companies). In conjunction with the acquisitions, the following
|
||||||||
assets and liabilities were received/assumed:
|
||||||||
Fair value of assets acquired
|
$ | 3,454,720 | $ | - | ||||
Fair value of liabilities assumed
|
(4,426,691 | ) | - | |||||
Goodwill acquired
|
$ | (971,971 | ) | $ | - | |||
As Previously
|
Adjustments
|
|||||||||||
Reported
|
to Restate
|
As Restated
|
||||||||||
Consolidated Balance Sheet As of November 30, 2011:
|
||||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash in bank
|
$ | 10,168 | $ | - | $ | 10,168 | ||||||
Accounts receivable
|
118,513 | (19,153 | ) | 99,360 | ||||||||
Prepaid expenses
|
35,509 | (35,509 | ) | - | ||||||||
Inventory
|
- | 11,089 | 11,089 | |||||||||
Other current assets
|
11,089 | (6,851 | ) | 4,238 | ||||||||
Total current assets
|
175,279 | (50,424 | ) | 124,855 | ||||||||
Plant, property, and equipment
|
52,497 | 89,305 | 141,802 | |||||||||
Other assets
|
||||||||||||
Prepaid expenses
|
69,249 | (69,249 | ) | - | ||||||||
Identifiable intangible assets, net of accumulated amortization
|
3,111,225 | - | 3,111,225 | |||||||||
Due from stockholder
|
404,650 | (404,650 | ) | - | ||||||||
Goodwill
|
441,071 | 530,900 | 971,971 | |||||||||
Trademarks
|
5,000 | - | 5,000 | |||||||||
Other long term assets
|
- | 355 | 355 | |||||||||
Total other assets
|
4,031,195 | 57,356 | 4,088,551 | |||||||||
Total assets
|
$ | 4,258,971 | $ | 96,237 | $ | 4,355,208 | ||||||
Liabilities and shareholders' equity (deficit)
|
||||||||||||
Current liabilities
|
||||||||||||
Accrued payroll and related
|
$ | 198,671 | $ | 13,543 | $ | 212,214 | ||||||
Accounts payable
|
217,561 | 73,222 | 290,783 | |||||||||
Line of credit
|
- | 49,660 | 49,660 | |||||||||
Notes payable
|
3,737,334 | 3,369 | 3,740,703 | |||||||||
Deferred revenue
|
- | 20,000 | 20,000 | |||||||||
Other current liabilities
|
41,341 | 23,044 | 64,385 | |||||||||
Total current liabilities
|
4,194,907 | 182,838 | 4,377,745 | |||||||||
Long term liabilities
|
||||||||||||
Notes payable
|
421,254 | (51,512 | ) | 369,742 | ||||||||
Deferred revenue
|
20,000 | 94,000 | 114,000 | |||||||||
Other long term liabilities
|
- | 25,919 | 25,919 | |||||||||
Total long term liabilities
|
441,254 | 68,407 | 509,661 | |||||||||
Total liabilities
|
4,636,161 | 251,245 | 4,887,406 | |||||||||
Shareholders' equity (deficit)
|
||||||||||||
Common stock
|
204,240 | (200 | ) | 204,040 | ||||||||
Additional paid-in capital
|
1,442,791 | 15,312 | 1,458,103 | |||||||||
Prepaid stock services
|
- | (141,875 | ) | (141,875 | ) | |||||||
Accumulated deficit
|
(2,024,221 | ) | (28,245 | ) | (2,052,466 | ) | ||||||
Total shareholders' equity (deficit)
|
(377,190 | ) | (155,008 | ) | (532,198 | ) | ||||||
Total liabilities and shareholders' equity (deficit)
|
$ | 4,258,971 | $ | 96,237 | $ | 4,355,208 |
As Previously
|
Adjustments
|
|||||||||||
Reported
|
to Restate
|
As Restated
|
||||||||||
Consolidated Statement of Operations for the Three Months
|
||||||||||||
Ended November 30, 2011:
|
||||||||||||
Revenues
|
$ | 643,586 | $ | (5,390 | ) | $ | 638,196 | |||||
Cost of sales
|
203,887 | - | 203,887 | |||||||||
Gross profit
|
439,699 | (5,390 | ) | 434,309 | ||||||||
General and administrative expenses
|
1,355,702 | 82,345 | 1,273,357 | |||||||||
Loss from operations
|
(916,003 | ) | 76,955 | (839,048 | ) | |||||||
Interest expense
|
- | 108721 | 108,721 | |||||||||
Net loss
|
$ | (916,003 | ) | $ | (31,766 | ) | $ | (947,769 | ) | |||
Basic and diluted loss per share
|
$ | (0.05 | ) | $ | - | $ | (0.05 | ) | ||||
Consolidated Statement of Operations for the Six Months
|
||||||||||||
Ended November 30, 2011:
|
||||||||||||
Revenues
|
$ | 677,669 | $ | (5,390 | ) | $ | 672,279 | |||||
Cost of sales
|
230,565 | - | 230,565 | |||||||||
Gross profit
|
447,104 | (5,390 | ) | 441,714 | ||||||||
General and administrative expenses
|
1,530,911 | 82,345 | 1,448,566 | |||||||||
Loss from operations
|
(1,083,807 | ) | 76,955 | (1,006,852 | ) | |||||||
Interest expense
|
- | 108721 | 108,721 | |||||||||
Net loss
|
$ | (1,083,807 | ) | $ | (31,766 | ) | $ | (1,115,573 | ) | |||
Basic and diluted loss per share
|
$ | (0.06 | ) | $ | - | $ | (0.06 | ) |
Furniture and fixtures
|
$ | 2,038 | ||
Equipment
|
103,479 | |||
Office equipment
|
3,086 | |||
Signs
|
7,027 | |||
Leasehold improvements
|
31,424 | |||
147,054 | ||||
Less accumulated depreciation
|
5,252 | |||
$ | 141,802 |
Notes payable; interest accrues monthly at 2.00%;
|
||||
principal and accrued interest due on
|
||||
August 31, 2012; collateralized by the
|
||||
equity interests of the Westshore subsidiaries
|
$ | 3,687,674 | ||
Note payable; interest at 6.00%; monthly principal
|
||||
and interest payments of $5,540; matures
|
||||
August 1, 2013; secured by equipment
|
422,771 | |||
4,110,445 | ||||
Less amounts currently due
|
3,740,703 | |||
Long term notes payable
|
$ | 369,742 |
200,000 shares at $0.50/share
|
200,000 shares at $2.00/share
|
200,000 shares at $0.75/share
|
200,000 shares at $3.00/share
|
200,000 shares at $1.00/share
|
1.
|
The Company purchased Bobby V’s at a price of $1,110,000, which was paid with the Company's two promissory notes due October 31, 2011, secured by the members’ interests in the acquired limited liability company. The maturity date of the notes is subject to two extensions, the last being through August 31, 2012, and can be paid by issue of shares of the Company’s common stock, at the election of the note holders. The notes were extended to December 31, 2011 on October 13, 2011, with the issuance of the 500,000 shares of the Company's common stock as discussed in item 2, below. The notes were extended to August 31, 2012 on February 8, 2012, with the issuance of the 1,000,000 shares of the Company's common stock as discussed in item 2, below. These two promissory notes, along with the promissory note issued to purchase Philly described in item 2, below, were extended in unison in exchange for the stock issued as further described in Subsequent Events below.
|
2.
|
The Company purchased Philly at a price of $2,590,000, which was paid with the Company's promissory note due October 31, 2011, secured by the common stock in the acquired corporation. The maturity date of the note is subject to two extensions, the last being through August 31, 2012, and can be paid by shares of the Company’s common stock, at the election of the holder. The note was extended to December 31, 2011 on October 13, 2011, with the issuance of 500,000 shares of the Company’s common stock. The note was extended to August 31, 2012 on February 8, 2012, with the issuance of 1,000,000 shares of the Company's common stock. This promissory note, along with the promissory notes issued to purchase Bobby V's described in item 1, above, were extended in unison in exchange for the stock issued as further described in Subsequent Events below.
|
For the Six Months Ended | ||||||||
November 30, 2011
|
November 30, 2010
|
|||||||
Net sales
|
$ | 1,284,897 | $ | 1,112,536 | ||||
Operating loss
|
(831,483 | ) | (717,777 | ) | ||||
Net loss
|
$ | (864,550 | ) | $ | (892,210 | ) |
Total purchase price
|
$ | 3,700,000 | ||
Total net book value of subsidiaries acquired on September 2, 2011
|
(7,902 | ) | ||
Total franchise fees included in net book value at September 2, 2011
|
540,873 | |||
Difference between fair market value and net book value of fixed assets
|
(70,000 | ) | ||
Identifiable intangible assets and goodwill
|
4,162,971 | |||
Identifiable intangible assets
|
3,191,000 | |||
Goodwill
|
$ | 971,971 | ||
Acquisition related expenses (included in general and administrative expenses)
|
$ | 190,000 |
For the Three Months Ended |
For the Six Months Ended
|
|||||||||||||||
November 30, 2011
|
November 30, 2010
|
November 30, 2011
|
November 30, 2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues
|
||||||||||||||||
Pizza restaurant and sports bar
|
$ | 454,277 | $ | - | $ | 454,277 | $ | - | ||||||||
Franchising operations
|
164,480 | - | 164,480 | - | ||||||||||||
Pasta sauces and salsa distribution
|
19,439 | 32,386 | 53,522 | 60,181 | ||||||||||||
Total revenues
|
$ | 638,196 | $ | 32,386 | $ | 672,279 | $ | 60,181 | ||||||||
Depreciation and amortization
|
||||||||||||||||
Pizza restaurant and sports bar
|
$ | 17,378 | $ | - | $ | 17,378 | $ | - | ||||||||
Franchising operations
|
67,649 | - | 67,649 | - | ||||||||||||
Pasta sauces and salsa distribution
|
- | - | - | - | ||||||||||||
Total depreciation and amortization
|
85,027 | - | 85,027 | - | ||||||||||||
Loss before taxes
|
||||||||||||||||
Pizza restaurant and sports bar
|
$ | (69,472 | ) | $ | - | $ | (69,472 | ) | $ | - | ||||||
Franchising operations
|
(96,357 | ) | - | (96,357 | ) | - | ||||||||||
Pasta sauces and salsa distribution
|
(13,816 | ) | (19,107 | ) | (34,143 | ) | (38,120 | ) | ||||||||
Combined
|
(179,645 | ) | (19,107 | ) | (199,972 | ) | (38,120 | ) | ||||||||
Corporate administration and other
|
(768,124 | ) | (305,449 | ) | (915,601 | ) | (450,636 | ) | ||||||||
Total loss before taxes
|
$ | (947,769 | ) | $ | (324,556 | ) | $ | (1,115,573 | ) | $ | (488,756 | ) | ||||
Assets
|
||||||||||||||||
Pizza restaurant and sports bar
|
$ | 1,317,575 | $ | - | $ | 1,317,575 | $ | - | ||||||||
Franchising operations
|
3,021,946 | - | 3,021,946 | - | ||||||||||||
Pasta sauces and salsa distribution
|
15,687 | 30,029 | 15,687 | 30,029 | ||||||||||||
Total Assets
|
$ | 4,355,208 | $ | 30,029 | $ | 4,355,208 | $ | 30,029 |
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
November 30, 2011
|
November 30, 2010
|
November 30, 2011
|
November 30, 2010
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Operating loss as reported
|
$ | (839,048 | ) | $ | (324,556 | ) | $ | (1,006,852 | ) | $ | (488,756 | ) | ||||
Operating loss from discontinued operations
|
13,816 | 19,107 | 34,143 | 38,120 | ||||||||||||
Pro forma operating loss
|
(825,232 | ) | (305,449 | ) | (972,709 | ) | (450,636 | ) |
For the Three Month Period Ended
|
||||||||||||||||
Increase
|
Percent change
|
|||||||||||||||
Segment
|
November 30, 2011
|
November 30, 2010
|
(decrease)
|
from 2011
|
||||||||||||
Pizza restaurant and sports bar
|
$ | (63,126 | ) | $ | - | $ | (63,126 | ) | ||||||||
Franchising operations
|
(95,044 | ) | - | (95,044 | ) | |||||||||||
Pasta sauces and salsa distribution
|
(13,816 | ) | (19,107 | ) | 5,291 | -28 | % | |||||||||
Combined operating income (loss)
|
(171,986 | ) | (19,107 | ) | (152,879 | ) | 800 | % | ||||||||
Corporate administration and other
|
(667,062 | ) | (305,449 | ) | 361,613 | -118 | % | |||||||||
Total Operating Loss
|
$ | (839,048 | ) | $ | (324,556 | ) | $ | 208,734 | -64 | % |
For the Six Month Period Ended
|
||||||||||||||||
Increase
|
Percent change
|
|||||||||||||||
Segment
|
November 30, 2011
|
November 30, 2010
|
(decrease)
|
from 2011
|
||||||||||||
Pizza restaurant and sports bar
|
$ | (63,126 | ) | $ | - | $ | (63,126 | ) | ||||||||
Franchising operations
|
(95,044 | ) | - | (95,044 | ) | |||||||||||
Pasta sauces and salsa distribution
|
(34,143 | ) | (38,120 | ) | 3,977 | -10 | % | |||||||||
Combined operating income (loss)
|
(192,313 | ) | (38,120 | ) | (154,193 | ) | 404 | % | ||||||||
Corporate administration and other
|
(814,539 | ) | (450,636 | ) | (363,903 | ) | 81 | % | ||||||||
Total Operating Loss
|
$ | (1,006,852 | ) | $ | (488,756 | ) | $ | (518,096 | ) | 106 | % |
For the Three Month Period Ended
|
||||||||||||||||
Increase
|
Percent change
|
|||||||||||||||
Segment
|
November 30, 2011
|
November 30, 2010
|
(decrease)
|
from 2011
|
||||||||||||
Pizza restaurant and sports bar
|
$ | 454,277 | $ | - | $ | 454,277 | ||||||||||
Franchising operations
|
164,480 | - | 164,480 | |||||||||||||
Pasta sauces and salsa distribution
|
19,439 | 32,386 | (12,947 | ) | -40 | % | ||||||||||
Total Revenue
|
$ | 638,196 | $ | 32,386 | $ | 605,810 | 1871 | % |
For the Six Month Period Ended
|
||||||||||||||||
Increase
|
Percent change
|
|||||||||||||||
Segment
|
November 30, 2011
|
November 30, 2010
|
(decrease)
|
from 2011
|
||||||||||||
Pizza restaurant and sports bar
|
$ | 454,277 | $ | - | $ | 454,277 | ||||||||||
Franchising operations
|
164,480 | - | 164,480 | |||||||||||||
Pasta sauces and salsa distribution
|
53,522 | 60,181 | (6,659 | ) | -11 | % | ||||||||||
Total Revenue
|
$ | 672,279 | $ | 60,181 | $ | 612,098 | 1017 | % |
For the Three Month Period Ended
|
||||||||||||||||
Increase
|
Percent change
|
|||||||||||||||
Segment
|
November 30, 2011
|
November 30, 2010
|
(decrease)
|
from 2011
|
||||||||||||
Pizza restaurant and sports bar
|
$ | 328,932 | $ | - | $ | 328,932 | ||||||||||
Franchising operations
|
259,524 | - | 259,524 | |||||||||||||
Pasta sauces and salsa distribution
|
17,839 | 333,253 | (315,414 | ) | (77 | )% | ||||||||||
Combined expenses
|
606,295 | 333,253 | 273,042 | |||||||||||||
Corporate administration and other
|
667,062 | - | 667,062 | |||||||||||||
Total Expenses
|
$ | 1,273,357 | $ | 333,253 | $ | 940,104 | 282 | % |
For the Six Month Period Ended
|
||||||||||||||||
Increase
|
Percent change
|
|||||||||||||||
Segment
|
November 30, 2011
|
November 30, 2010
|
(decrease)
|
from 2011
|
||||||||||||
Pizza restaurant and sports bar
|
$ | 328,932 | $ | 328,932 | ||||||||||||
Franchising operations
|
259,524 | 259,524 | ||||||||||||||
Pasta sauces and salsa distribution
|
45,571 | 502,495 | (456,924 | ) | (89 | )% | ||||||||||
Combined expenses
|
634,027 | 502,495 | 131,532 | |||||||||||||
Corporate administration and other
|
814,539 | - | 814,539 | |||||||||||||
Total Expenses
|
$ | 1,448,566 | $ | 502,495 | $ | 946,071 | 188 | % |
Name of Subsidiary
|
Note Amount
|
Due Date
|
First Extension(1)
|
Second Extension(2)
|
|||
Bobby V’s Original Westshore Pizza LLC
|
$1,106,302 |
10/31/2011
|
12/31/2011
|
08/31/2012
|
|||
Philly Westshore Franchising Enterprises, Inc.
|
$2,581,372 |
10/31/2011
|
12/31/2011
|
08/3/2012
|
Number
|
Date of Sale
|
Price or
|
||||
Purpose
|
of Shares
|
or Issue
|
Value
|
|||
Inducement to close acquisition transaction (1)
|
350,000
|
9/2/2011
|
$112,000
|
|||
Consideration for extension of promissory notes (1)
|
500,000
|
10/13/2011
|
$160,000
|
|||
Reimbursement for payment of company expenses (2)
|
70,000
|
10/24/2011
|
$7,500
|
|||
Sale (3)
|
205,000
|
10/24/2011
|
$55,888
|
|||
Sale (4)
|
62,400
|
10/24/2011
|
$10,000
|
(1) Shares issued to the sellers in transactions in which we purchased our subsidiaries.
|
||||||
(2) Shares issued to executive officer.
|
||||||
(3) Shares sold to existing stockholder for cash. Proceeds used to pay independent accountant's fees.
|
||||||
(4) Shares sold to acquaintance of subsidiary officer. Proceeds used to pay former chief financial officer and to pay
|
||||||
independent accountant's fees.
|
Exhibit
Number
|
Description
|
|
31.1
|
Rule 15d-14 (a) Certification by Principal Executive and Principal Operating Officer
|
|
31.2
|
Rule 15d-14 (a) Certification by Principal Financial and Principal Accounting Officer
|
|
32
|
Section 1350 Certification of Principal Executive and Principal Operating Officer and Principal Financial Principal Accounting Officer
|
Big Three Restaurants, Inc.
|
||
Date: May 25, 2012
|
By:
|
/s/ John V. Whitman, Jr.
|
John V. Whitman, Jr., Chief Executive Officer
|
||
(Principal Executive and Principal Operating Officer)
|
||
Date: May 25, 2012
|
By:
|
/s/ William R. VanHook, Jr.
|
William R. VanHook, Jr., Chief Financial Officer
|
||
(Principal Financial and Accounting Operating Officer)
|
1. I have reviewed this Form 10-Q/A of Big Three Restaurants, Inc.;
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;
|
4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the Registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation.
|
(d)
|
Disclosed in this report any change in the Registrant's internal control over financial reporting that occurred during the Registrant's most recent fiscal quarter (the Registrant's fourth fiscal year in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant's internal control over financial reporting; and
|
5. I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant's auditors and the audit committee of the Registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant's internal control over financial reporting.
|
1. I have reviewed this Form 10-Q/A of Big Three Restaurants, Inc.;
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;
|
4. I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the Registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation.
|
(d)
|
Disclosed in this report any change in the Registrant's internal control over financial reporting that occurred during the Registrant's most recent fiscal year (the Registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant's internal control over financial reporting; and
|
5. I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant's auditors and the audit committee of the Registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant's internal control over financial reporting.
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|