XML 15 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Income Statement [Abstract]        
Royalties and fees $ 1,656,074 $ 1,733,956 $ 4,831,305 $ 5,062,549
Administrative fees and other 26,548 10,992 47,177 34,933
Restaurant revenue - Craft Pizza & Pub 1,308,890 457,133 3,663,255 1,223,351
Restaurant revenue - non-traditional 283,135 310,840 862,777 871,192
Total revenue 3,274,647 2,512,921 9,404,514 7,192,025
Operating expenses:        
Salaries and wages 245,581 216,432 774,397 698,326
Trade show expense 121,200 126,361 365,739 371,472
Travel expense 23,945 37,589 76,515 146,017
Other operating expenses 282,742 222,045 791,055 649,778
Restaurant expenses - Craft Pizza & Pub 1,048,566 347,342 2,877,957 902,459
Restaurant expenses - non-traditional 279,079 307,583 851,766 855,980
Depreciation and amortization 125,399 60,127 298,155 171,890
General and administrative 434,458 434,532 1,252,781 1,246,620
Total expenses 2,560,970 1,757,011 7,288,365 5,042,542
Operating income 713,676 760,910 2,116,149 2,149,483
Interest 172,639 601,192 486,292 1,220,945
Adjust valuation of receivables 1,295,805 350,000 1,295,805 350,000
Change in fair value of derivatives 0 929,810 0 632,537
Income (loss) before income taxes from continuing operations (754,768) (1,120,092) 334,052 (53,999)
Income tax expense (benefit) (192,489) (72,388) 81,632 220,089
Net income (loss) from continuing operations (562,279) (1,047,704) 252,420 (274,088)
Loss from discontinued operations net of tax benefits $79,228 for 2017 0 (129,037) 0 (129,037)
Net income(loss) $ (562,279) $ (1,176,741) $ 252,420 $ (403,125)
Earnings per share - basic:        
Net income (loss)from continuing operations $ (.03) $ (.05) $ 0.01 $ (.01)
Net loss from discontinued operations net of tax benefit 0.00 (.01) 0.00 (.01)
Net income (loss) $ (.03) $ (.06) $ 0.01 $ (.02)
Weighted average number of common shares outstanding 21,428,684 20,783,032 21,153,728 20,783,032
Diluted earnings per share:        
Net income (loss) from continuing operations $ (.02) $ (.04) $ 0.01 $ (.01)
Net loss from discontinued operations net of tax benefit 0.00 (.01) 0.00 (.01)
Net income (loss) $ (.02) $ (0.04) $ 0.02 $ (.02)
Weighted average number of common shares outstanding 26,294,754 25,792,995 26,294,754 25,657,464