XML 15 R4.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Income Statement [Abstract]        
Royalties and fees $ 1,953,843 $ 1,848,207 $ 5,544,389 $ 5,647,290
Administrative fees and other 12,459 18,544 34,168 45,178
Restaurant revenue 55,691 51,689 162,737 148,763
Total revenue 2,021,993 1,918,440 5,741,294 5,841,231
Operating expenses:        
Salaries and wages 275,694 287,972 759,603 859,846
Trade show expense 124,209 143,016 383,086 405,601
Travel expense 57,010 57,145 152,684 171,698
Broker commissions 10,421 0 32,241 0
Other operating expenses 200,367 202,624 575,651 604,215
Restaurant expenses 51,270 47,539 141,175 148,974
Depreciation and amortization 31,675 26,354 92,763 79,063
General and administrative 415,487 418,784 1,205,961 1,228,611
Total expenses 1,166,133 1,183,434 3,343,164 3,498,008
Operating income 855,860 735,006 2,398,130 2,343,223
Interest 153,882 50,412 291,822 138,641
Loss on restaurant discontinued 0 45,548 36,776 139,220
Adjust evaluation of receivables 0 250,000 750,659 850,000
Income before income taxes from continuing operations 701,978 389,046 1,318,873 1,215,362
Income tax expense 268,208 163,286 503,907 506,932
Net income from continuing operations 433,770 225,760 814,966 708,430
Loss from discontinued operations net of tax benefit of $881,902 for 2016 (1,426,289) 0 (1,426,289) 0
Net income (loss) $ (992,519) $ 225,760 $ (611,323) $ 708,430
Earnings per share - basic:        
Operating income $ 0.04 $ 0.04 $ 0.12 $ 0.11
Net income from continuing operations 0.02 0.01 0.04 0.03
Net loss from discontinued operations net of tax benefit (.07) 0 (.07) 0
Net income (loss) $ (.05) $ 0.01 $ (.03) $ 0.03
Weighted average number of common shares outstanding 20,783,032 20,722,497 20,781,501 20,436,846
Diluted earnings per share:        
Operating income $ 0.04 $ 0.03 $ 0.11 $ 0.11
Net income from continuing operations 0.02 0.01 0.04 0.03
Net loss from discontinued operations net of tax benefit (.07) 0 (.07) 0
Net income (loss) $ (.05) $ 0.01 $ (.03) $ 0.03
Weighted average number of common shares outstanding 20,924,077 22,012,769 20,922,546 21,727,118