XML 28 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Operations - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Income Statement [Abstract]      
Royalties and fees $ 7,350,692 $ 7,464,963 $ 7,479,334
Administrative fees and other 42,402 56,520 72,541
Restaurant revenue 443,391 207,803 363,340
Total revenue 7,836,485 7,729,286 7,915,215
Operating expenses:      
Salaries and wages 996,303 1,141,562 1,063,076
Trade show expense 520,691 543,354 541,385
Travel expense 230,091 255,125 235,127
Broker commissions 32,241 0 0
Other operating expenses 769,791 834,320 876,162
Restaurant expenses 443,389 248,139 402,281
Depreciation and amortization 124,773 105,843 111,750
General and administrative 1,641,853 1,659,966 1,646,502
Total expenses 4,759,132 4,788,309 4,876,283
Operating income 3,077,353 2,940,977 3,038,932
Interest 615,685 186,414 190,382
Loss on restaurant discontinued 36,776 191,390 0
Change in fair value of derivatives 44,464 0 0
Adjust valuation of receivables - including Heyser case 1,103,521 1,230,000 0
Income before income taxes from continuing operations 1,276,907 1,333,173 2,848,550
Income tax expense 487,880 512,671 1,104,809
Net income from continuing operations 789,027 820,502 1,743,741
Loss from discontinued operations net of tax benefit of $97,284 for 2014, $21,697 for 2015 and $1,026,277 for 2016 (1,659,867) (34,724) (153,545)
Net income (loss) $ (870,840) $ 785,778 $ 1,590,196
Earnings per share - basic:      
Net income from continuing operations $ 0.04 $ 0.04 $ 0.09
Net loss from discontinued operations net of tax benefit (.08) (.00) (.01)
Net income (loss) $ (.04) $ 0.04 $ 0.08
Weighted average number of common shares outstanding 20,781,886 20,517,846 19,870,904
Diluted earnings per share:      
Net income from continuing operations $ 0.04 $ 0.04 $ 0.08
Net loss from discontinued operations net of tax benefit (.08) (.00) (.01)
Net income (loss) $ (.04) $ 0.04 $ 0.07
Weighted average number of common shares outstanding 21,208,173 21,439,242 21,204,439