10-Q

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549

FORM 10-Q

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2022

Commission file number: 0-11104

NOBLE ROMAN’S, INC.

(Exact name of registrant as specified in its charter)

Indiana	35-1281154
(State or other jurisdiction of organization)	(I.R.S. Employer Identification No.)
6612 E. 75th Street, Suite 450 Indianapolis, Indiana	46250
(Address of principal executive offices)	(Zip Code)

(317) 634-3377

(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
N/A	N/A	N/A

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 definition 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 5, 2022, there were 22,215,512 shares of Common Stock, no par value, outstanding.

PART I  -  FINANCIAL INFORMATION

ITEM 1.  Financial Statements

The following unaudited condensed consolidated financial statements are included herein:

Condensed consolidated balance sheets as of December 31, 2021 and June 30, 2022 (unaudited)	Page 4
Condensed consolidated statements of operations for the three-month and six-month periods ended June 30, 2021 and 2022 (unaudited)	Page 5
Condensed consolidated statements of changes in stockholders' equity for the three-month periods ended June 30, 2022 and 2021 and six-month periods ended June 30, 2022 and 2021 (unaudited)	Page 6
Condensed consolidated statements of cash flows for the six-month periods ended June 30, 2021 and 2022 (unaudited)	Page 7
Notes to condensed consolidated financial statements (unaudited)	Page 8

2

Noble Roman's, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited)

Assets	December 31, 2021			June 30, 2022
Current assets:
Cash	$	1,263,513		$	900,289
Accounts receivable – net		904,474			1,032,298
Inventories		994,085			994,611
Prepaid expenses		415,309			450,606
Total current assets		3,577,381		$	3,377,804
Property and equipment:
Equipment		4,216,246			4,321,336
Leasehold improvements		3,065,644			3,113,898
Construction and equipment in progress		235,051			261,196
Property and equipment gross		7,516,941			7,696,430
Less accumulated depreciation and amortization		2,366,927			2,592,367
Net property and equipment		5,150,014			5,104,063
Deferred tax asset		3,232,406			3,294,319
Deferred contract cost		810,044			864,590
Goodwill		278,466			278,466
Operating lease right of use assets		6,003,044			6,002,700
Other assets including long-term portion of receivables – net		324,402			398,497
Total assets	$	19,375,757		$	19,320,439
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable and accrued expenses	$	919,157		$	739,858
Current portion of operating lease liability		656,146			685,306
Current portion of Corbel loan payable		-			166,665
Total current liabilities		1,575,303			1,591,829
Long-term obligations:
Term loan payable to Corbel – net of current portion		7,898,941			7,949,523
Corbel warrant value		29,037			29,037
Convertible notes payable		597,229			610,046
Operating lease liabilities – net of current portion		5,570,639			5,551,696
Deferred contract income		810,044			864,590
Total long-term liabilities		14,905,890			15,004,892
Stockholders’ equity:
Common stock – no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2021 and as of June 30, 2022)		24,791,568			24,807,679
Accumulated deficit		(21,897,004	)		(22,083,961	)
Total stockholders’ equity		2,894,564			2,723,718
Total liabilities and stockholders’ equity	$	19,375,757		$	19,320,439

See accompanying notes to condensed consolidated financial statements (unaudited).

3

Noble Roman’s, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

	Three months ended June 30,					Six months ended June 30,
	2021		2022			2021		2022
Revenue:
Restaurant revenue – company-owned Craft Pizza & Pub	$	2,264,739	$	2,503,363		$	4,373,436	$	4,786,960
Restaurant revenue – company-owned non-traditional		117,197		177,115			233,301		310,244
Franchising revenue		1,199,260		1,064,363			2,253,220		2,098,608
Administrative fees and other		3,513		5,051			7,069		19,267
Total revenue		3,584,709		3,749,892			6,867,026		7,215,079
Operating expenses:
Restaurant expenses – company-owned  Craft Pizza & Pub		1,935,744		2,162,889			3,164,638		4,221,418
Restaurant expenses – company-owned  non-traditional		118,659		169,750			207,813		302,626
Franchising expenses		482,309		483,240			821,674		944,595
Total operating expenses		2,536,712		2,815,879			4,194,125		5,468,639
Depreciation and amortization		142,133		112,687			306,849		225,439
General and administrative expenses		481,860		539,742			780,449		1,080,274
Total expenses		3,160,705		3,468,308			5,281,423		6,774,352
Operating income		424,004		281,584			1,585,603		440,727
Interest expense		338,839		347,717			673,030		689,597
Income (loss) before income taxes		85,165		(66,133	)		912,573		(248,870	)
Income tax benefit		-		(15,872	)		-		(61,913	)
Net income (loss)	$	85,165	$	(50,261	)	$	912,573	$	(186,957	)
Earnings per share – basic:
Net income (loss)	$	0.00	$	0.00		$	0.04	$	(0.01	)
Weighted average number of common shares outstanding		22,215,512		22,215,512			22,215,512		22,215,512
Diluted earnings (loss) per share:
Net income (loss)	$	0.00	$	0.00		$	0.04	$	(0.01	)
Weighted average number of common shares outstanding		23,465,512		23,579,118			23,465,512		23,579,118

See accompanying notes to condensed consolidated financial statements (unaudited).

4

Noble Roman’s, Inc. and Subsidiaries

Condensed Consolidated Statements of Changes in

Stockholders’ Equity

(Unaudited)

	Common Stock				Accumulated
	Shares		Amount		Deficit			Total
Six Months Ended June 30, 2022:
Balance at December 31, 2021		22,215,512	$	24,791,568	$	(21,897,004	)	$	2,894,564
Net loss for six months ended June 30, 2022						(186,957	)		(186,957	)
Amortization of value of employee stock options				16,111					16,111
Balance at June 30, 2022		22,215,512	$	24,807,679		(22,083,961	)	$	2,723,718

Three Months Ended June 30, 2022:

	Common Stock				Accumulated
	Shares		Amount		Deficit			Total
Balance at March 31, 2022		22,215,512	$	24,799,191	$	(22,033,700	)	$	2,765,491
Net loss for three months ended June 30, 2022						(50,261	)		(50,261	)
Amortization of value of employee stock options				8,488					8,488
Balance at June 30, 2022		22,215,512	$	24,807,679	$	22,083,961		$	2,723,718

Three Months Ended June 30, 2021:

	Common Stock				Accumulated
	Shares		Amount		Deficit			Total
Six Months Ended June 30, 2021:
Balance at December 31, 2020		22,215,512	$	24,763,447	$	(22,406,469	)	$	2,356,978
Net income for six months ended June 30, 2021						912,573			912,573
Amortization of value of employee stock options				12,737					12,737
Balance at June 30, 2021		22,215,512	$	24,776,184	$	(21,493,896	)	$	3,282,288

Three Months Ended June 30, 2021:

	Common Stock				Accumulated
	Shares		Amount		Deficit			Total
Balance at March 31, 2021		22,215,512	$	24,769,816	$	(21,579,061	)	$	3,190,755
Amortization of value of employee stock options				6,368					6,368
Net income for three months ended June 30, 2021						85,165			85,165
Balance at June 30, 2021		22,215,512	$	24,776,184	$	(21,493,896	)	$	3,282,288

See accompanying notes to condensed consolidated financial statements (unaudited).

5

Noble Roman’s, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

	Six months ended June 30,
OPERATING ACTIVITIES	2021			2022
Net income (loss)	$	912,573		$	(186,957	)
Adjustments to reconcile net income to net cash Provided by operating activities:
Depreciation and amortization		545,110			471,613
Amortization of lease costs in excess of cash paid		18,605			10,561
Deferred income taxes		-			(61,913	)
Changes in operating assets and liabilities:
(Increase) decrease in:
Accounts receivable		(126,827	)		(127,824	)
Inventories		(17,106	)		(525	)
Prepaid expenses		(70,174	)		(35,297	)
Other assets		(31,726	)		(74,095	)
Increase (decrease) in:
Accounts payable and accrued expenses		(344,391	)		165,944
NET CASH PROVIDED BY OPERATING ACTIVITIES		886,064			161,507
INVESTING ACTIVITIES
Purchase of property and equipment		(63,750	)		(524,731	)
NET CASH USED IN INVESTING ACTIVITIES		(63,750	)		(524,731	)
FINANCING ACTIVITIES
Payment of principal on bank loans		-			-
Payment of principal on convertible notes		-			-
Proceeds of new loan - Corbel		-			-
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		-			-
Increase (decrease) in cash		822,314			(363,224	)
Cash at beginning of period		1,194,363			1,263,513
Cash at end of period	$	2,016,677		$	900,289
Supplemental schedule of investing and financing activities
Cash paid for interest	$	446,801		$	459,533

See accompanying notes to condensed consolidated financial statements (unaudited).

6

Notes to Condensed Consolidated Financial Statements (Unaudited)

Note 1 - The accompanying unaudited interim condensed consolidated financial statements, included herein, have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. These condensed consolidated statements have been prepared in accordance with the Company’s accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 and should be read in conjunction with the audited consolidated financial statements and the notes thereto included in that report.  Unless the context indicates otherwise, references to the “Company” mean Noble Roman’s, Inc. and its subsidiaries. 

Significant Accounting Policies

On February 5, 2021, the Company borrowed $940,734 under the Paycheck Protection Program (the “PPP”). The funds, according to the provision of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), could be used for payroll costs including payroll benefits, interest on mortgage obligations, rent under lease agreements and utilities. Since the Company met all of the eligibility requirements to participate in the PPP and it was probable from the beginning that the Company’s PPP borrowing would be forgiven, the Company’s participation in the PPP program was accounted for as a government grant. Since the entire amount of the PPP participation was used to pay qualified expenses prior to March 31, 2021, the qualifying expenses are presented herein as a reduction of those related expenses in the quarter ended March 31, 2021.

There have been no other significant changes in the Company's accounting policies from those disclosed in its Annual Report on Form 10-K.

In the opinion of the management of the Company, the information contained herein reflects all adjustments necessary for a fair presentation of the results of operations and cash flows for the interim periods presented and the financial condition as of the dates indicated, which adjustments are of a normal recurring nature.  The results for the three-month and six-month periods ended June 30, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022, especially in light of recent volatility and uncertainty resulting from the coronavirus (“COVID-19) pandemic and the governmental response.

Note 2 – Royalties and fees included initial franchise fees of $60,000 for the three-month period ended June 30, 2022, and $97,000 for the three-month period ended June 30, 2021.  Royalties and fees included equipment commissions of $20,800 for the three-month period ended June 30, 2022, and $13,000 for the three-month period ended June 30, 2021.  Royalties and fees, including amortized initial franchise fees and equipment commissions, were $1.1 million for the three-month period ended June 30, 2022, and $1.2 million for the three-month period ended June 30, 2021.  Most of the cost for the services required to be performed by the Company are incurred prior to the franchise fee income being recorded, which is based on a contractual liability of the franchisee.

The effect on comparable periods within the financial statements by recording franchise fees and cost of opening the units as deferred contract costs and deferred contract income is not material as the initial franchise fee for the non-traditional franchise is intended to defray the initial contract costs, and the franchise fees and contract costs initially incurred and paid approximate the relative amortized franchise fees and contract costs for those same periods.

7

The deferred contract income and deferred costs were $864,590 on June 30, 2022.

At December 31, 2021 and June 30, 2022, the carrying value of the Company’s franchise receivables have been reduced to anticipated realizable value.  As a result of this reduction of carrying value, the Company anticipates that substantially all of its accounts receivables reflected on the consolidated balance sheets as of December 31, 2021 and June 30, 2022, will be collected.  In 2020, in light of the additional uncertainty created as a result of the COVID 19 pandemic, the Company decided to create a reserve for uncollectability on all long-term franchisee receivables.  The Company will continue to pursue collection where circumstances are appropriate and all collections of these receivables in the future will result in additional royalty income at the time received.

There were 3,069 franchises/licenses in operation on December 31, 2021 and 3,081 franchises/licenses were in operation on June 30, 2022.  During the six-month period ended June 30, 2022 there were 16 new outlets opened and four outlets closed.  In the ordinary course, grocery stores from time to time add our licensed products, remove them and may subsequently re-offer them.  Therefore, it is unknown how many of the 2,404 licensed grocery store units included in the counts above have left the system.

Note 3. The following table sets forth the calculation of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2022:

	Three Months Ended June 30, 2022
	Income (Numerator)			Shares (Denominator)		Per-Share Amount
Net loss	$	(50,261	)		22,215,512	$	0.00
Effect of dilutive securities
Convertible notes		15,625			1,250,000
Dilutive shares		-			113,606
Diluted earnings per share
Net loss (1)	$	(34,640	)		23,579,118	$	0.00

	Six Months Ended June 30, 2022
	Income (Numerator)			Shares (Denominator)		Per-Share Amount
Net loss	$	(186,957	)		22,215,512	$	(0.01	)
Effect of dilutive securities
Convertible notes		31,250			1,250,000
Dilutive shares		-			113,606
Diluted earnings per share
Net loss (1)	$	(155,707	)		23,579,118	$	(0.01	)

(1) Net loss per share is shown as basic loss per share because the underlying dilutive securities have an anti-dilutive effect.

8

The following table sets forth the calculation of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2021:

	Three Months Ended June 30, 2021
	Income (Numerator)		Shares (Denominator)		Per-Share Amount
Net income	$	85,165		22,215,512	$	0.00
Effect of dilutive securities
Convertible notes		15,625		1,250,000
Diluted earnings per share
Net income	$	100,790		23,465,510	$	0.00

	Six Months Ended June 30, 2021
	Income (Numerator)		Shares (Denominator)		Per-Share Amount
Net income	$	912,573		22,215,512	$	0.04
Effect of dilutive securities
Convertible notes		31,250		1,250,000
Diluted earnings per share
Net income	$	943,823		23,465,512	$	0.04

Note 4 -On February 7, 2020, the Company entered into a Senior Secured Promissory Note and Warrant Purchase Agreement (the “Agreement”) with Corbel Capital Partners SBIC, L.P. (the “Purchaser” or “Corbel”). Pursuant to the Agreement, the Company issued to the Purchaser a senior secured promissory note (the “Senior Note”) in the initial principal amount of $8.0 million. The Company has used the net proceeds of the Agreement as follows: (i) $4.2 million to repay the Company’s then-existing bank debt which was in the original amount of $6.1 million; (ii) $1,275,000 to repay the portion of the Company’s existing subordinated convertible debt the maturity date of which most had not previously been extended; (iii) to pay debt issuance costs; and (iv) the remaining net proceeds for working capital and other general corporate purposes, including development of new Company-owned Craft Pizza & Pub locations.

The Senior Note bears cash interest of LIBOR, as defined in the Agreement, plus 7.75% per annum. In addition, the Senior Note requires payment-in-kind interest (“PIK Interest”) of 3% per annum, which is added to the principal amount of the Senior Note. Interest is payable in arrears on the last calendar day of each month. The Senior Note matures on February 7, 2025. The Senior Note does not require any fixed principal payments until February 28, 2023, at which time required monthly payments of principal in the amount of $33,333 begin and continue until maturity. The Senior Note requires the Company to make additional payments on the principal balance of the Senior Note based on its consolidated excess cash flow, as defined in the Agreement.

In conjunction with the borrowing under the Senior Note, the Company issued to the Purchaser a warrant (the “Corbel Warrant”) to purchase up to 2,250,000 shares of Common Stock. The Corbel Warrant entitles the Purchaser to purchase from the Company, at any time or from time to time: (i) 1,200,000 shares of Common Stock at an exercise price of $0.57 per share (“Tranche 1”), (ii) 900,000 shares of Common Stock at an exercise price of $0.72 per share (“Tranche 2”); and (iii) 150,000 shares of Common Stock at an exercise price of $0.97 per share (“Tranche 3”). The Purchaser is required to exercise the Corbel Warrant with respect to Tranche 1 if the Common Stock is trading at $1.40 per share or higher for a specified period, and is further required to exercise the Corbel Warrant with respect to Tranche 2 if the Common Stock is trading at $1.50 per share or higher for a specified period. Cashless exercise of the Corbel Warrant is only permitted with respect to Tranche 3. The Purchaser has the right, within six months after the issuance of any shares under the Corbel Warrant, to require the Company to repurchase such shares for cash or for Put Notes (as defined in the Agreement), at the Company's discretion. The Corbel Warrant expires on the sixth anniversary of the date of its issuance.

9

Note 5- The Company evaluated subsequent events through the date the financial statements were issued and filed with SEC.  There were no subsequent events that required recognition or disclosure beyond what is disclosed in this report.

Impact of COVID-19 Pandemic

In the first quarter of 2020, a novel strain of coronavirus (COVID-19) emerged and spread throughout the United States. The World Health Organization recognized COVID-19 as a pandemic in March 2020. In response to the pandemic, the U.S. federal government and various state and local governments, among other things, imposed travel and business restrictions, including stay-at-home orders and other guidelines that required restaurants and bars to close or restrict inside dining. The pandemic resulted in significant, economic volatility, uncertainty and disruption, reduced commercial activity and weakened economic conditions in the regions in which the Company and its franchisees operate.

The pandemic and the governmental response had a significant adverse impact on the Company, due to, among other things, governmental restrictions, reduced customer traffic, staffing challenges and supply difficulties especially as a result of the emergence of the Omicron and other variants of COVID-19 in early 2022.  Many states and municipalities in the United, including Indiana where all of the Company-owned Craft Pizza & Pub restaurants are located, have from time to time temporarily restricted travel and suspended the operation of dine-in restaurants and other businesses in light of COVID-19 which negatively affected the Company’s operations.  As the duration and scope of the pandemic is uncertain these orders are subject to further modification which could adversely affect the Company.  Further, the Company can provide no assurance the phase out of restrictions will have a positive effect on the Company’s business.

Host facilities for the Company’s non-traditional franchises were also affected by labor shortages which adversely impacted those developments and in turn slowed the sale of franchises. The uncertainty and disruption in the U.S. economy caused by the pandemic are likely to continue to adversely impact the volume and resources of potential franchisees for both the Company's Craft Pizza & Pub and non-traditional venues.

On February 5, 2021, the Company received an additional loan of $940,734 under the PPP.  In accordance with the applicable accounting policy adopted, the Company accounted for the loan as a government grant and presented it in the Condensed Consolidated Statement of Operations as a reduction of certain qualifying expenses incurred during the three-month period ended March 31, 2021.  The expenses included payroll costs and benefits, interest on mortgage obligations, rent under lease agreements and utilities and other qualifying expenses pursuant to the CARES ACT.  Because the $940,734 loan was applied against relevant expenses in the first quarter 2021, the results of operations for the six-month periods in 2021 and 2022 are of limited comparability. 

10

ITEM 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations

General Information

Noble Roman’s, Inc., an Indiana corporation incorporated in 1972, sells and services franchises and licenses and operates Company-owned foodservice locations for stand-alone restaurants and non-traditional foodservice operations under the trade names “Noble Roman’s Craft Pizza & Pub,” “Noble Roman’s Pizza,” “Noble Roman’s Take-N-Bake,” and “Tuscano’s Italian Style Subs.”  References in this report to the “Company” are to Noble Roman’s, Inc. and its two wholly-owned subsidiaries, Pizzaco, Inc. and RH Roanoke, Inc., unless the context requires otherwise.  Pizzaco, Inc. currently does not own any locations and has no income or expense.  RH Roanoke, Inc. operates a Company-owned non-traditional location.

The Company has been operating, franchising and licensing Noble Roman’s Pizza operations in a variety of stand-alone and non-traditional locations across the country since 1972.  Its first Craft Pizza & Pub location opened in January 2017 as a Company-operated restaurant in a northern suburb of Indianapolis, Indiana.  Since then, the Company opened a total of eight more Company-operated locations, with two additional locations now in the site procurement stage.  The Company-operated locations serve as the base for franchising which it sees as a strong potential future growth driver.  In 2019, the Company executed an agreement with the first such operator, Indiana’s largest Dairy Queen franchisee with 19 franchised Dairy Queen locations at the time.  The franchisee opened the first franchised Craft Pizza &Pub location in May 2019 and another location in November 2020.  In November 2019, another franchisee, with an operations background in McDonald's, opened a Craft Pizza & Pub in Evansville, Indiana.  In the second quarter of 2022 the Company completed planning and development for a new generation Craft Pizza & Pub which will be smaller, easier to operate and requiring less initial investment, factors which the Company believes could broaden the appeal of the concept to a greater franchising audience.

As discussed above under “Impact of COVID-19 Pandemic” the COVID-19 pandemic materially affected the Company’s business since the first quarter of 2020.

Noble Roman’s Craft Pizza & Pub

The Noble Roman’s Craft Pizza & Pub utilizes many of the basic elements first introduced in 1972 but in a modern atmosphere with up-to-date systems and equipment to maximize speed, enhance quality and perpetuate the taste customers love and expect from a Noble Roman’s.

The Noble Roman’s Craft Pizza & Pub provides for a selection of over 40 different toppings, cheeses and sauces from which to choose.  Beer and wine also are featured, with 16 different beers on tap including both national and local craft selections.  Wines include 16 affordably priced options by the bottle or glass in a range of varietals.  Beer and wine service is provided at the bar and throughout the dining room.

The Company designed the system to enable fast cook times, with oven speeds running approximately 2.5 minutes for traditional pizzas and 5.75 minutes for Sicilian pizzas. Traditional pizza favorites such as pepperoni are options on the menu but also offered is a selection of Craft Pizza & Pub original specialty pizza creations.  The menu also features a selection of contemporary and fresh, made-to-order salads, a salad bar and fresh-cooked pasta.  The menu also incorporates baked sub sandwiches, hand-sauced boneless wings and a selection of desserts, as well as Noble Roman’s famous Breadsticks with Spicy Cheese Sauce, which have been offered in its locations since 1972.

11

Additional enhancements include a glass enclosed “Dough Room” where Noble Roman’s Dough Masters hand make all pizza and breadstick dough from scratch in customer view.  Kids and adults enjoy Noble Roman’s self-serve root beer tap, which is also part of a special menu for customers 12 and younger. Throughout the dining room and the bar area there are many giant screen television monitors for sports and the nostalgic black and white shorts historically featured in Noble Roman’s.

The Company designed its curbside service for carry-out customers, called “Pizza Valet Service,” to create added value and convenience.  With Pizza Valet Service, customers place orders ahead, drive into the restaurant’s reserved valet parking spaces and have their pizza run to their vehicle by specially uniformed pizza valets.  Customers who pay when they place their orders are able to drive up and leave with their order very quickly without stepping out of their vehicle.  For those who choose to pay after they arrive, pizza valets can take credit card payments on their mobile payment devices right at the customer's vehicle.  With the fast baking times, the entire experience, from order to pick-up can take as little as 12 minutes.

Noble Roman’s Pizza For Non-Traditional Locations

In 1997, the Company started franchising non-traditional locations (a Noble Roman’s pizza operation within some other business or activity that has existing traffic) such as entertainment facilities, hospitals, convenience stores and other types of facilities. These locations utilize the two pizza styles the Company started with, along with its great tasting, high quality ingredients and menu extensions.

The hallmark of Noble Roman’s Pizza for non-traditional locations is “Superior quality that our customers can taste.”  Every ingredient and process has been designed with a view to produce superior results. 

· A fully-prepared pizza crust that captures the made-from-scratch pizzeria flavor which gets delivered to non-traditional locations in a shelf-stable condition so that dough handling is no longer an impediment to a consistent product, which otherwise is a challenge in non-traditional locations.

· Fresh packed, uncondensed and never cooked sauce made with secret spices, parmesan cheese and vine-ripened tomatoes in all venues.

· 100% real cheese blended from mozzarella and Muenster, with no soy additives or extenders.

· 100% real meat toppings, with no additives or extenders, a distinction compared to many pizza concepts.

· Vegetable and mushroom toppings are sliced and delivered fresh, never canned.

· An extended product line that includes breadsticks and cheesy stix with dip, pasta, baked sandwiches, salads, wings and a line of breakfast products.

· The fully-prepared crust also forms the basis for the Company’s Take-N-Bake pizza for use as an add-on component for its non-traditional franchise base as well as an offering for its grocery store licenses.

12

Business Strategy

The Company is focused on revenue expansion while continuing to minimize corporate-level overhead.  To accomplish this the Company will continue developing, owning and operating Craft Pizza & Pub locations and franchising to qualified franchisees.  At the same time, the Company will continue to focus on franchising/licensing for non-traditional locations by franchising primarily to convenience stores and entertainment centers. 

The initial franchise fees are as follows:

	Non-Traditional Except Hospitals		Non-Traditional Hospitals		Traditional Stand-Alone
Noble Roman’s Pizza or Craft Pizza & Pub	$	7,500	$	10,000	$	30,000	(1)

(1)  With the sale of multiple traditional stand-alone franchises to a single franchisee, the franchise fee for the first unit is $30,000, the franchise fee for the second unit is $25,000 and the franchise fee for the third unit and any additional unit is $20,000.

The franchise fees are paid upon signing the franchise agreement and, when paid, are non-refundable in consideration of the administration and other expenses incurred by the Company in granting the franchises and for the lost and/or deferred opportunities to grant such franchises to any other party.

The Company’s proprietary ingredients are manufactured pursuant to the Company’s specifications, recipes or formulas by third-party manufacturers under contracts between the Company and its various manufacturers.  These contracts require the manufacturers to produce ingredients meeting the Company’s specifications and to sell them to Company-approved distributors at prices negotiated between the Company and the manufacturer.

The Company utilizes distributors it has strategically identified across the United States.  The distributor agreements require the distributors to maintain adequate inventories of all ingredients necessary to meet the needs of the Company’s franchisees and licensees in their distribution areas for weekly deliveries.

Business Operations

Distribution

The Company’s proprietary ingredients are manufactured pursuant to the Company’s specifications or recipes by third-party manufacturers under contracts between the Company and its various manufacturers.  These contracts require the manufacturers to produce ingredients meeting the Company’s specifications and to sell them to Company-approved third-party distributors at prices negotiated between the Company and the manufacturer.

The Company has third-party distributors strategically located throughout the United States.  The agreements require the distributors to maintain adequate inventories of all ingredients necessary to meet the needs of the Company’s franchisees and licensees in their distribution areas for weekly deliveries to the franchisee/licensee locations and to its grocery store distributors in their respective territories.  Each of the primary distributors purchases the ingredients from the manufacturers at prices negotiated between the Company and the manufacturers, but under payment terms agreed upon by the manufacturers and the distributor, and distributes the ingredients to the franchisee/licensee at a price determined by the distributor agreement.  Payment terms to the distributor are agreed upon between each franchisee/licensee and the respective distributor. 

13

Financial Summary

The preparation of the consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes.  Actual results may differ from those estimates.  The Company periodically evaluates the carrying value of its assets, including property, equipment and related costs, accounts receivable and deferred tax assets, to assess whether any impairment indications are present due to (among other factors) recurring operating losses, significant adverse legal developments, competition, changes in demand for the Company’s products or changes in the business climate which affect the recovery of recorded value.  If any impairment of an individual asset is evident, a charge will be provided to reduce the carrying value to its estimated fair value.

The following table sets forth the revenue, expense and margin contribution of the Company's Craft Pizza & Pub venue and the percent relationship to its revenue:

	Three months ended June 30,								Six months ended June 30,
Description	2021				2022				2021				2022
Revenue	$	2,264,739	100	%	$	2,503,363	100	%	$	4,373,436	100	%	$	4,786,960	100	%
Cost of sales		472,307	20.9			523,135	20.9			910,318	20.8			993,408	20.8
Salaries and wages		642,302	28.4			720,537	28.6			871,251	19.9			1,443,494	30.2
Facility cost including rent, common area and utilities		340,368	15.0			406,536	16.2			454,752	10.4			800,233	16.7
Packaging		57,702	2.5			85,005	3.4			114,399	2.6			165,743	3.5
Delivery fees		91,972	4.1			39,423	1.6			186,217	4.3			76,347	1.6
All other operating expenses		331,093	14.6			388,253	15.5			627,701	14.4			742,193	15.5
Total expenses		1,935,744	85.5			2,162,889	86.4			3,164,638	72.4			4,221,418	88.2
Margin contribution	$	328,995	14.5	%	$	340,474	13.6		$	1,208,798	27.6	%	$	565,542	11.8	%

The following table sets forth the revenue, expense and margin contribution of the Company's franchising activities and the percent relationship to its revenue:

	Three months ended June 30,								Six months ended June 30,
Description	2021				2022				2021				2022
Total royalties and fees revenue	$	1,199,260	100	%	$	1,064,363	100	%	$	2,253,220	100	%	$	2,098,607	100	%
Salaries and wages		208,305	17.4			216,658	20.4			296,551	13.2			410,254	19.6
Trade show expense		84,000	7.0			45,000	4.2			189,000	8.4			135,000	6.4
Insurance		89,408	7.5			99,431	9.3			151,806	6.7			195,281	9.3
Travel and auto		21,914	1.8			40,002	3.8			38,284	1.7			58,809	2.8
All other operating expenses		78,682	6.6			82,149	7.7			146,033	6.5			145,251	6.9
Total expenses		482,309	40.2			483,240	45.4			821,674	36.5			944,595	45.0
Margin contribution	$	716,951	59.8	%	$	581,123	54.6	%	$	1,431,546	63.5	%	$	1,154,012	55.0	%

14

The following table sets forth the revenue, expense and margin contribution of the Company-owned non-traditional venue and the percent relationship to its revenue:

	Three months ended June 30,									Six months ended June 30,
Description	2021					2022				2021				2022
Revenue	$	117,197		100	%	$	177,115	100	%	$	233,301	100	%	$	310,244	100	%
Cost of sales		42,328		36.1			71,076	40.1			86,357	37.0			120,945	39.0
Salaries and wages		48,301		41.2			60,167	34.0			65,682	28.2			112,541	36.3
Rent		11,542		9.8			17,075	9.6			22,858	9.8			29,884	9.6
Packaging		3,572		3.0			5,933	3.3			6,842	2.9			10,732	3.4
All other operating expenses		12,916		11.0			15,499	8.8			26,074	11.2			28,524	9.2
Total expenses		118,659		101.2			169,750	95.8			207,813	89.1			302,626	97.5
Margin contribution	$	(1,462	)	(1.2	)%	$	7,365	4.2	%	$	25,488	10.9	%	$	7,618	2.5	%

Results of Operations

Company-Owned Craft Pizza & Pub

The revenue from this venue increased from $2.26 million to $2.50 million and from $4.37 million to $4.79 million for the respective three-month and six-month periods ended June 30, 2022, compared to the corresponding periods in 2021.  Revenue reflected the opening of additional Craft Pizza & Pub restaurants in October and December 2021, respectively, but that increase was partially offset by the impact of the Omicron variant of COVID-19 especially in January and February 2022.           

Cost of sales as a percentage of revenue from this venue remained approximately the same at 20.9% and 20.8%, respectively, for the three-month and six-month periods ended June 30, 2022 compared to the corresponding periods in 2021.  The Company incurred significant increases in product cost but was able to offset that with menu price increases and efficiency gained as staffing levels stabilized and employee experience levels increased.   

Salaries and wages were 28.6% and 30.2% for the respective three-month and six-month periods compared to 28.4% and 19.9% for the corresponding periods in 2021. The cost of salaries and wages as a percentage of revenue for this venue have increased significantly due to the competitive environment for available labor caused by the general shortness of available labor in 2022, only partially offset by menu price increases.  For the six months ended June 30, 2021 salaries and wages represented 19.9% of revenue which reflected the PPP loan/grant used in part to reimburse the Company $370,832 of payroll costs in the first quarter 2021.      

Gross margin contribution as a percentage of revenue for this venue was 13.6% and 11.8% compared to 14.5% and 27.6% for the three-month and six-month periods ended June 30, 2022, respectfully, compared to the corresponding periods last year.  The reduction in margin for the three-month period ended June 30, 2022 compared to the corresponding period in 2021 was primarily the result of general inflation increasing utility costs, packaging and other operating costs only partially offset by menu price increases.  The 11.8% margin in the six-month period ended June 30, 2022 reflected the significant decline in sales during January and February due to the rapid spread of the Omicron virus during the period December 2021 through February 2022.  That margin also reflected the general inflationary pressures as described above in the three-month period. The margin of 27.6% in the six-month period ended 2021 reflected the expenses which were partially reimbursed from the PPP loan/grant in February 2021. 

15

Franchising

Total revenue was $1.06 million and $2.10 million for the three-month and six-month periods ended June 30, 2022 compared to $1.20 million and $2.25 million for the comparable periods in 2021, respectively.  Franchising had a significant loss of sales during the COVID pandemic primarily because of closures of many host locations in different parts of the country which closed due to government regulations.  The revenue has been gradually increasing again due to the opening of new locations and on a sequential quarter basis revenue from this venue increased from $1,013,000 in the three-month ended December 31, 2021, to $1,034,000 in the three-months ended March 31, 2022 and to $1,064,000 in the three-months ended June 30, 2022, respectively.  That trend is expected to continue and increase as a result of new openings in July 2022 and anticipated openings during the balance of 2022. 

Salaries and wages, trade show expense, insurance and other operating costs as a percentage of revenue from this venue were 45.4% and 45.0% for the three-month and six-month periods ended June 30, 2022 compared to 40.2% and 36.5%, respectively, for the corresponding periods in 2021.  The 36.5% for total expenses in the six-months ended June 30, 2021 reflected the reduction of payroll and other expenses partially reimbursed by the PPP loan/grant in February 2021, but which was partially offset in the six months ended June 30, 2022 by a reduction in trade show cost as a result of doing fewer trade shows.

Margin was 54.6% and 55.0% for the three-month and six-month periods ended June 30, 2022, compared to 59.8% and 63.5% for the comparable periods in 2021, respectively.  The decrease in margin was largely the result of the decrease in revenue.  As explained above the revenue decreased due to the closure of locations throughout the country during the COVID-19 pandemic as a result of government regulations.  That revenue decrease is gradually being overcome by the opening of new locations, as explained above.

Company-Owned Non-Traditional Locations

Gross revenue from this venue was $177,000 and $310,000 during the three-month and six-month periods ended June 30, 2022 compared to $117,000 and $233,000 for the comparable periods in 2021, respectively.   The primary reason for the increase during both periods was the withdrawal of certain restrictions placed on hospital locations as a result of the COVID-19 pandemic as a result of which hospitals were restricted from having outside visitors and staff inside the hospital restricted from going from one area of the hospital to another.  The Company does not intend to operate any more Company-owned non-traditional locations except the one location that it is currently operating. 

Total expenses were $170,000 and $303,000 for the three-month and six-month periods ended June 30, 2022 compared to $119,000 and $208,000 for the comparable periods in 2021, respectively.  The primary reason for the increase in both periods was the increase in revenue as a result of lifting restrictions on the hospital due to the COVID-19 pandemic, as explained above. 

Corporate Level Results of Operations

Depreciation and amortization were $112,687 and $225,439 for the three-month and six-month periods ended June 30, 2022 compared to $142,133 and $306,849 for the comparable periods in 2021, respectively.  The depreciation decrease was the result of not opening any new corporate-owned locations to date in 2022.

16

General and administrative expenses were $540,000 and $1.08 million for the three-month and six-month periods ended June 30, 2022, compared to $482,000 and $780,000 for the comparable periods in 2021, respectively.  The primary reason for the increase was a partial reimbursement of certain qualifying expenses through the February 2021 PPP loan/grant and the hiring of an outside investor relations consultant.

Operating income was $282,000 and $441,000 for the three-month and six-month periods ended June 30, 2022 compared to $424,000 and $1.6 million for the comparable periods in 2021, respectively. The primary reason for the decrease was the $940,000 PPP loan/grant in February 2021. 

Interest expense was $348,000 and $690,000 for the three-month and six-month periods ended June 30, 2022 compared to $339,000 and $673,000 for the comparable periods in 2021, respectively.  The primary reason for the increase in both periods was a result of the non-cash PIK interest which adds to the principal amount of the Corbel loan outstanding.

Net loss was $50,000 and $187,000 for the three-month and six-month periods ended June 30, 2022, compared to net income$85,000 and $913,000 for the comparable periods in 2021, respectively.  The primary reason for the decrease was the $940,000 PPP loan/grant in February 2021 which was partially offset by a decrease in revenue from franchising and an increase in revenue from Company-owned Craft Pizza & Pub locations.

Liquidity and Capital Resources

The Company’s strategy is to grow its business by concentrating on franchising/licensing non-traditional locations, franchising its updated stand-alone concept, Craft Pizza & Pub, and operating Company-owned Craft Pizza & Pub restaurants. The Company added new Company-operated Craft Pizza & Pub locations in January and November of 2017, January and June of 2018, March, October and December of 2020, and October and December of 2021.  

The Company is operating one non-traditional location in a hospital and has no plans for operating any additional Company-owned non-traditional locations.

The Company’s current ratio was 2.12-to-1 as of June 30, 2022, compared to 2.3-to-1 as of December 31, 2021.   

In January 2017, the Company completed the private placement of $2.4 million principal amount of the Notes convertible to common stock at $0.50 per share and Warrants to purchase up to 2.4 million shares of the Company’s common stock at an exercise price of $1.00 per share, subject to adjustment. In 2018, $400,000 principal amount of Notes was converted into 800,000 shares of the Company’s common stock, in January 2019 another Note in the principal amount of $50,000 was converted into 100,000 shares of the Company’s common stock, and in August 2019 another Note in the principal amount of $50,000 was converted into 100,000 shares of the Company’s common stock, leaving principal amounts of Notes of $1.9 million outstanding as of December 31, 2019.  Holders of Notes in the principal amount of $775,000 extended their maturity date to January 31, 2023.  In February 2020, $1,275,000 principal amount of the Notes were repaid in conjunction with a new financing leaving a principal balance of $625,000 of subordinated convertible notes outstanding due January 31, 2023.  These Notes bear interest at 10% per annum paid quarterly and are convertible to common stock any time prior to maturity at the option of the holder at $0.50 per share. The notes increased on the balance sheet due to the adding of PIK interest to the note balance. The remaining Warrants to purchase 775,000 shares were re-priced to $0.57 per share as a result of the financing completed in February 2020.

17

On February 7, 2020, the Company entered into the Agreement, pursuant to which the Company issued to the purchaser the Senior Note in the initial principal amount of $8.0 million. The Company has used the net proceeds of the Agreement as follows: (i) $4.2 million to repay the Company’s then-existing bank debt which were in the original amount of $6.1 million; (ii) $1,275,000  to repay the portion of the Company’s existing subordinated convertible debt the maturity date of which most had not previously been extended; (iii) debt issuance costs; and (iv) the remaining net proceeds for working capital or other general corporate purposes, including development of new Company-owned Craft Pizza & Pub locations.

The Senior Note bears cash interest of LIBOR, as defined in the Agreement, plus 7.75%. In addition, the Senior Note requires PIK Interest of 3% per annum, which is being added to the principal amount of the Senior Note. Interest is payable in arrears on the last calendar day of each month. The Senior Note matures on February 7, 2025. The Senior Note does not require any fixed principal payments until February 28, 2023, at which time required monthly payments of principal in the amount of $33,333 begin and continue until maturity. The Senior Note requires the Company to make additional payments on the principal balance of the Senior Note based on its consolidated excess cash flow, as defined in the Agreement.

On February 5, 2021, the Company received an additional loan of $940,734 under the PPP.  The Company used the proceeds of this loan for qualifying expenses under the CARES ACT.  On November 19, 2021, the Company received formal notice from the SBA that the entire $940,734 loan was forgiven in accordance with the provisions of the CARES ACT.  The Company had already treated the loan as a grant because forgiveness was probable.  

As a result of the financial arrangements described above and the Company’s cash flow projections, the Company believes it will have sufficient cash flow to meet its obligations and to carry out its current business plan.  The Company’s cash flow projections for the next two years are primarily based on the Company’s strategy of growing the non-traditional franchising/licensing venues, operating Craft Pizza & Pub locations and pursuing a franchising program for Craft Pizza & Pub restaurants.

The Company does not anticipate that any of the recently issued accounting pronouncements will have a material impact on its consolidated financial statements.

Forward-Looking Statements

The statements contained above in Management’s Discussion and Analysis concerning the Company’s future revenues, profitability, financial resources, market demand and product development are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) relating to the Company that are based on the beliefs of the management of the Company, as well as assumptions and estimates made by and information currently available to the Company’s management.  The Company’s actual results in the future may differ materially from those indicated by the forward-looking statements due to risks and uncertainties that exist in the Company’s operations and business environment, including, but not limited to the effects of the COVID-19 pandemic,the availability and cost of hourly and management labor to adequately staff Company-operated and franchise operations, competitive factors and pricing pressures, accelerating inflation and the cost of labor, food items and supplies, non-renewal of franchise agreements, shifts in market demand, the success of new franchise programs, including the Noble Roman’s Craft Pizza & Pub format, the Company’s ability to successfully operate an increased number of Company-owned restaurants, general economic conditions, changes in demand for the Company’s products or franchises, the Company’s ability to service its loans, the impact of franchise regulation, the success or failure of individual franchisees and changes in prices or supplies of food ingredients and labor as well as the factors discussed under “Risk Factors " contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.  Should one or more of these risks or uncertainties materialize, or should underlying assumptions or estimates prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended.

ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk

The Company’s exposure to interest rate risk relates primarily to its variable-rate debt.  As of June 30, 2022, the Company had outstanding variable interest-bearing debt in the aggregate principal amount of $8.6 million.  The Company’s current borrowings are at a variable rate tied to LIBOR plus 7.75% per annum adjusted on a monthly basis.  Based on its current debt structure, for each 1% increase in LIBOR the Company would incur increased interest expense of approximately $87,000 over the succeeding 12-month period.

ITEM 4.  Controls and Procedures

Based on their evaluation as of the end of the period covered by this report, A. Scott Mobley, the Company’s President and Chief Executive Officer, and Paul W. Mobley, the Company’s Executive Chairman and Chief Financial Officer, have concluded that the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) are effective.  There have been no changes in internal controls over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

18

PART II  -  OTHER INFORMATION

ITEM 1.   Legal Proceedings.

The Company is not involved in material litigation against it.

ITEM 2.   Unregistered Sales of Equity Securities and Use of Proceeds.

None.

19

ITEM 6.   Exhibits.

Index to Exhibits

Exhibit Number	Description
3.1	Amended Articles of Incorporation of the Registrant, filed as an exhibit to the Registrant’s Amendment No. 1 to the Post-Effective Amendment No. 2 to Registration Statement on Form S-1 filed July 1, 1985 (SEC File No.2-84150), is incorporated herein by reference.
3.2	Amended and Restated By-Laws of the Registrant, as currently in effect, filed as an exhibit to the Registrant’s Form 8-K filed December 23, 2009, is incorporated herein by reference.
3.3	Articles of Amendment of the Articles of Incorporation of the Registrant effective February 18, 1992 filed as an exhibit to the Registrant’s Registration Statement on Form SB-2 (SEC File No. 33-66850), ordered effective on October 26, 1993, is incorporated herein by reference.
3.4	Articles of Amendment of the Articles of Incorporation of the Registrant effective May 11, 2000, filed as Annex A and Annex B to the Registrant’s Proxy Statement on Schedule 14A filed March 28, 2000, is incorporated herein by reference.
3.5	Articles of Amendment of the Articles of Incorporation of the Registrant effective April 16, 2001 filed as Exhibit 3.4 to Registrant’s annual report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference.
3.6	Articles of Amendment of the Articles of Incorporation of the Registrant effective August 23, 2005, filed as Exhibit 3.1 to the Registrant’s current report on Form 8-K filed August 29, 2005, is incorporated herein by reference.
3.7	Articles of Amendment of the Articles of Incorporation of the Registrant effective February 7, 2017, filed as Exhibit 3.7 to the Registrant’s Registration Statement on Form S-1 (SEC File No. 33-217442) filed April 25, 2017, is incorporated herein by reference.
4.1	Description of Registered Securities, dated May 11, 2022, filed as Exhibit 4.1 to the Registrant’s Form 10-Q, is incorporated herein by reference.
4.2	Specimen Common Stock Certificates filed as an exhibit to the Registrant’s Registration Statement on Form S-18 filed October 22, 1982 and ordered effective on December 14, 1982 (SEC File No. 2-79963C), is incorporated herein by reference.
4.3	Warrant to purchase common stock, dated July 1, 2015, filed as Exhibit 10.11 to the Registrant’s Form 10-Q filed on August 11, 2015, is incorporated herein by reference.

20

4.4	Form of Senior Secured Promissory Note issued by Registrant to Corbel Capital Partners SBIC, L.P. dated February 7, 2020, filed as Exhibit 4.3 to Registrant’s annual report on Form 10-K for the year ended December 31, 2019, is incorporated herein by reference.
4.5	Form of Warrant issued to Corbel Capital Partners SBIC, L.P. dated February 7, 2020, filed as Exhibit 4.4 to Registrant’s annual report on Form 10-K for the year ended December 31, 2019, is incorporated herein by reference.
10.1*	Employment Agreement with Paul W. Mobley dated January 2, 1999 filed as Exhibit 10.1 to Registrant’s annual report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference.
10.2*	Employment Agreement with A. Scott Mobley dated January 2, 1999 filed as Exhibit 10.2 to Registrant’s annual report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference.
10.3	Agreement dated April 8, 2015, by and among the Registrant and the shareholder parties, filed as Exhibit 10.1 to Registrant’s Form 8-K filed on April 8, 2015, is incorporated herein by reference.
10.4	Form of 10% Convertible Subordinated Unsecured note filed as Exhibit 10.16 to the Registrant's Form 10-K filed on March 27, 2017, is incorporated herein by reference.
10.5	Form of Redeemable Common Stock Purchase Class A Warrant filed as Exhibit 10.21 to the Registrant's Registration Statement on Form S-1 (SEC File No. 33-217442) on April 25, 2017, is incorporated herein by reference.
10.6	Senior Secured Note and Warrant Purchase Agreement dated February 7, 2020 by and between the Registrant and Corbel Capital Partners SBIC, L.P., filed as Exhibit 10.11 to Registrant’s annual report on Form 10-K for the year ended December 31, 2019, is incorporated herein by reference.
21.1	Subsidiaries of the Registrant filed in the Registrant’s Registration Statement on Form SB-2 (SEC File No. 33-66850) ordered effective on October 26, 1993, is incorporated herein by reference.
31.1	C.E.O. Certification under Rule 13a-14(a)/15d-14(a)
31.2	C.F.O. Certification under Rule 13a-14(a)/15d-14(a)
32.1	C.E.O. Certification under 18 U.S.C. Section 1350
32.2	C.F.O. Certification under 18 U.S.C. Section 1350
101	Interactive Financial Data

*Management contract or compensation plan.

21

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	NOBLE ROMAN'S, INC.
Date: August 10, 2022	By	/s/ Paul Mobley
		Paul W. Mobley, Executive Chairman, Chief Financial Officer and Principal Accounting Officer (Authorized Officer and Principal Financial Officer)

22

EX-31.1

EXHIBIT 31.1

I, A. Scott Mobley, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Noble Roman’s, 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.	The registrant’s other certifying officer(s) and 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, 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; and
(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 that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and 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.

 

Date: August 10, 2022	/s/ A. Scott Mobley
	A. Scott Mobley
	President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

I, Paul W. Mobley, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of Noble Roman’s, 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.	The registrant’s other certifying officer(s) and 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, 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; and
(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 that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5. The registrant’s other certifying officer(s) and 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.

 

Date: August 10, 2022	/s/ Paul W. Mobley
	Paul W. Mobley
	Executive Chairman and Chief Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Noble Roman’s, Inc. (the “Company”) on Form 10-Q for the quarterly period ended June 30, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, A. Scott Mobley, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

/s/ A. Scott Mobley

A. Scott Mobley

President and Chief Executive Officer

of Noble Roman’s, Inc.

August 10, 2022

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Noble Roman’s, Inc. (the “Company”) on Form 10-Q for the quarterly period ended June 30, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Paul W. Mobley, Executive Chairman and Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

 

/s/ Paul W. Mobley

Paul W. Mobley

Executive Chairman and Chief Financial

Officer of Noble Roman’s, Inc.

August 10, 2022

XML

Cover - shares	6 Months Ended
	Jun. 30, 2022	Aug. 05, 2022
Cover [Abstract]
Entity Registrant Name	NOBLE ROMAN’S, INC.
Entity Central Index Key	0000709005
Document Type	10-Q
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	false
Entity Current Reporting Status	Yes
Document Period End Date	Jun. 30, 2022
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2022
Entity Common Stock Shares Outstanding		22,215,512
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	0-11104
Entity Incorporation State Country Code	IN
Entity Tax Identification Number	35-1281154
Entity Address Address Line 1	6612 E
Entity Address Address Line 2	75th Street
Entity Address Address Line 3	Suite 450
Entity Address City Or Town	Indianapolis
Entity Address State Or Province	IN
Entity Address Postal Zip Code	46250
City Area Code	317
Local Phone Number	634-3377
Entity Interactive Data Current	Yes

XML

Condensed Consolidated Balance Sheets - USD ($)	Jun. 30, 2022	Dec. 31, 2021
Current assets:
Cash	$ 900,289	$ 1,263,513
Accounts receivable - net	1,032,298	904,474
Inventories	994,611	994,085
Prepaid expenses	450,606	415,309
Total current assets	3,377,804	3,577,381
Property and equipment:
Equipment	4,321,336	4,216,246
Leasehold improvements	3,113,898	3,065,644
Construction and equipment in progress	261,196	235,051
Property and equipment gross	7,696,430	7,516,941
Less accumulated depreciation and amortization	2,592,367	2,366,927
Net property and equipment	5,104,063	5,150,014
Deferred tax asset	3,294,319	3,232,406
Deferred contract cost	864,590	810,044
Goodwill	278,466	278,466
Operating lease right of use assets	6,002,700	6,003,044
Other assets including long-term portion of receivables - net	398,497	324,402
Total assets	19,320,439	19,375,757
Current liabilities:
Accounts payable and accrued expenses	739,858	919,157
Current portion of operating lease liability	685,306	656,146
Current portion of Corbel loan payable	166,665	0
Total current liabilities	1,591,829	1,575,303
Long-term obligations:
Term loan payable to Corbel - net of current portion	7,949,523	7,898,941
Corbel warrant value	29,037	29,037
Convertible notes payable	610,046	597,229
Operating lease liabilities - net of current portion	5,551,696	5,570,639
Deferred contract income	864,590	810,044
Total long-term liabilities	15,004,892	14,905,890
Stockholders' equity:
Common stock - no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2021 and as of June 30, 2022)	24,807,679	24,791,568
Accumulated deficit	(22,083,961)	(21,897,004)
Total stockholders' equity	2,723,718	2,894,564
Total liabilities and stockholders' equity	$ 19,320,439	$ 19,375,757

XML

Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares	Jun. 30, 2022	Dec. 31, 2021
Condensed Consolidated Balance Sheets
Common Stock, Par Value	$ 0.00	$ 0.00
Common Stock, Authorized Shares	40,000,000	40,000,000
Common Stock, Issued Shares	22,215,512	22,215,512
Common Stock, Outstanding Shares	22,215,512	22,215,512

XML

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Revenue:
Restaurant revenue - company-owned Craft Pizza & Pub	$ 2,503,363	$ 2,264,739	$ 4,786,960	$ 4,373,436
Restaurant revenue - company-owned non-traditional	177,115	117,197	310,244	233,301
Franchising revenue	1,064,363	1,199,260	2,098,608	2,253,220
Administrative fees and other	5,051	3,513	19,267	7,069
Total revenue	3,749,892	3,584,709	7,215,079	6,867,026
Operating expenses:
Restaurant expenses - company-owned Craft Pizza & Pub	2,162,889	1,935,744	4,221,418	3,164,638
Restaurant expenses - company-owned non-traditional	169,750	118,659	302,626	207,813
Franchising expenses	483,240	482,309	944,595	821,674
Total operating expenses	2,815,879	2,536,712	5,468,639	4,194,125
Depreciation and amortization	112,687	142,133	225,439	306,849
General and administrative expenses	539,742	481,860	1,080,274	780,449
Total expenses	3,468,308	3,160,705	6,774,352	5,281,423
Operating income	281,584	424,004	440,727	1,585,603
Interest expense	347,717	338,839	689,597	673,030
Income (loss) before income taxes	(66,133)	85,165	(248,870)	912,573
Income tax benefit	(15,872)	0	(61,913)	0
Net income (loss)	$ (50,261)	$ 85,165	$ (186,957)	$ 912,573
Earnings per share - basic:
Net income basic	$ 0.00	$ 0.00	$ (0.01)	$ 0.04
Weighted average number of common shares outstanding	22,215,512	22,215,512	22,215,512	22,215,512
Diluted earnings (loss) per share:
Net income (loos)	$ 0.00	$ 0.00	$ 0.01	$ 0.04
Weighted average number of common shares outstanding diluted	23,579,118	23,465,512	23,579,118	23,465,512

XML

Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)	Total	Common Stock	Accumulated Deficit [Member]
Balance, shares at Dec. 31, 2020		22,215,512
Balance, amount at Dec. 31, 2020	$ 2,356,978	$ 24,763,447	$ (22,406,469)
Net income for six months ended June 30, 2021	912,573		912,573
Amortization of value of employee stock options	12,737	$ 12,737
Balance, shares at Jun. 30, 2021		22,215,512
Balance, amount at Jun. 30, 2021	3,282,288	$ 24,776,184	(21,493,896)
Balance, shares at Mar. 31, 2021		22,215,512
Balance, amount at Mar. 31, 2021	3,190,755	$ 24,769,816	(21,579,061)
Net income for six months ended June 30, 2021	85,165		85,165
Amortization of value of employee stock options	6,368	$ 6,368
Balance, shares at Jun. 30, 2021		22,215,512
Balance, amount at Jun. 30, 2021	3,282,288	$ 24,776,184	(21,493,896)
Balance, shares at Dec. 31, 2021		22,215,512
Balance, amount at Dec. 31, 2021	2,894,564	$ 24,791,568	(21,897,004)
Net income for six months ended June 30, 2021	(186,957)		(186,957)
Amortization of value of employee stock options	16,111	$ 16,111
Balance, shares at Jun. 30, 2022		22,215,512
Balance, amount at Jun. 30, 2022	2,723,718	$ 24,807,679	22,083,961
Balance, amount at Jun. 30, 2022	2,723,718	$ 24,807,679	(22,083,961)
Balance, shares at Mar. 31, 2022		22,215,512
Balance, amount at Mar. 31, 2022	2,765,491	$ 24,799,191	(22,033,700)
Net income for six months ended June 30, 2021	(50,261)		(50,261)
Amortization of value of employee stock options	8,488	$ 8,488
Balance, shares at Jun. 30, 2022		22,215,512
Balance, amount at Jun. 30, 2022	2,723,718	$ 24,807,679	22,083,961
Balance, amount at Jun. 30, 2022	$ 2,723,718	$ 24,807,679	$ (22,083,961)

XML

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021
OPERATING ACTIVITIES
Net income (loss)	$ 186,957	$ (912,573)
Adjustments to reconcile net income to net cash Provided by operating activities:
Depreciation and amortization	471,613	545,110
Amortization of lease costs in excess of cash paid	10,561	18,605
Deferred income taxes	(61,913)	0
Changes in operating assets and liabilities (Increase) decrease in:
Accounts receivable	127,824	126,827
Inventories	525	17,106
Prepaid expenses	35,297	70,174
Other assets	(74,095)	(31,726)
Accounts payable and accrued expenses	165,944	(344,391)
NET CASH PROVIDED BY OPERATING ACTIVITIES	161,507	886,064
INVESTING ACTIVITIES
Purchase of property and equipment	524,731	63,750
NET CASH USED IN INVESTING ACTIVITIES	(524,731)	(63,750)
FINANCING ACTIVITIES
Payment of principal on bank loans	0	0
Payment of principal on convertible notes	0	0
Proceeds of new loan - Corbel	0	0
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES	0	0
Increase (decrease) in cash	(363,224)	822,314
Cash at beginning of period	1,263,513	1,194,363
Cash at end of period	900,289	2,016,677
Supplemental schedule of investing and financing activities
Cash paid for interest	$ 459,533	$ 446,801

XML

Basis of Presentation and Summary of Significant Accounting Policies

6 Months Ended

Jun. 30, 2022

Basis of Presentation and Summary of Significant Accounting Policies

Note 1 - Basis Of Presentation And Summary Of Significant Accounting Policies

Note 1 - The accompanying unaudited interim condensed consolidated financial statements, included herein, have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).  Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. These condensed consolidated statements have been prepared in accordance with the Company’s accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 and should be read in conjunction with the audited consolidated financial statements and the notes thereto included in that report.  Unless the context indicates otherwise, references to the “Company” mean Noble Roman’s, Inc. and its subsidiaries. 

Significant Accounting Policies

On February 5, 2021, the Company borrowed $940,734 under the Paycheck Protection Program (the “PPP”). The funds, according to the provision of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), could be used for payroll costs including payroll benefits, interest on mortgage obligations, rent under lease agreements and utilities. Since the Company met all of the eligibility requirements to participate in the PPP and it was probable from the beginning that the Company’s PPP borrowing would be forgiven, the Company’s participation in the PPP program was accounted for as a government grant. Since the entire amount of the PPP participation was used to pay qualified expenses prior to March 31, 2021, the qualifying expenses are presented herein as a reduction of those related expenses in the quarter ended March 31, 2021.

There have been no other significant changes in the Company's accounting policies from those disclosed in its Annual Report on Form 10-K.

In the opinion of the management of the Company, the information contained herein reflects all adjustments necessary for a fair presentation of the results of operations and cash flows for the interim periods presented and the financial condition as of the dates indicated, which adjustments are of a normal recurring nature.  The results for the three-month and six-month periods ended June 30, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022, especially in light of recent volatility and uncertainty resulting from the coronavirus (“COVID-19) pandemic and the governmental response.

XML

Royalties and Fees

6 Months Ended

Jun. 30, 2022

Royalties and Fees

Note 2 - Royalties And Fees

Note 2 – Royalties and fees included initial franchise fees of $60,000 for the three-month period ended June 30, 2022, and $97,000 for the three-month period ended June 30, 2021.  Royalties and fees included equipment commissions of $20,800 for the three-month period ended June 30, 2022, and $13,000 for the three-month period ended June 30, 2021.  Royalties and fees, including amortized initial franchise fees and equipment commissions, were $1.1 million for the three-month period ended June 30, 2022, and $1.2 million for the three-month period ended June 30, 2021.  Most of the cost for the services required to be performed by the Company are incurred prior to the franchise fee income being recorded, which is based on a contractual liability of the franchisee.

The effect on comparable periods within the financial statements by recording franchise fees and cost of opening the units as deferred contract costs and deferred contract income is not material as the initial franchise fee for the non-traditional franchise is intended to defray the initial contract costs, and the franchise fees and contract costs initially incurred and paid approximate the relative amortized franchise fees and contract costs for those same periods.

The deferred contract income and deferred costs were $864,590 on June 30, 2022.

At December 31, 2021 and June 30, 2022, the carrying value of the Company’s franchise receivables have been reduced to anticipated realizable value.  As a result of this reduction of carrying value, the Company anticipates that substantially all of its accounts receivables reflected on the consolidated balance sheets as of December 31, 2021 and June 30, 2022, will be collected.  In 2020, in light of the additional uncertainty created as a result of the COVID 19 pandemic, the Company decided to create a reserve for uncollectability on all long-term franchisee receivables.  The Company will continue to pursue collection where circumstances are appropriate and all collections of these receivables in the future will result in additional royalty income at the time received.

There were 3,069 franchises/licenses in operation on December 31, 2021 and 3,081 franchises/licenses were in operation on June 30, 2022.  During the six-month period ended June 30, 2022 there were 16 new outlets opened and four outlets closed.  In the ordinary course, grocery stores from time to time add our licensed products, remove them and may subsequently re-offer them.  Therefore, it is unknown how many of the 2,404 licensed grocery store units included in the counts above have left the system.

XML

Earnings (Loss) per Share

6 Months Ended

Jun. 30, 2022

Earnings (Loss) per Share

Note 3 - Earnings (loss) Per Share

Note 3. The following table sets forth the calculation of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2022:

	Three Months Ended June 30, 2022
	Income (Numerator)			Shares (Denominator)		Per-Share Amount
Net loss	$	(50,261	)		22,215,512	$	0.00
Effect of dilutive securities
Convertible notes		15,625			1,250,000
Dilutive shares		-			113,606
Diluted earnings per share
Net loss (1)	$	(34,640	)		23,579,118	$	0.00

	Six Months Ended June 30, 2022
	Income (Numerator)			Shares (Denominator)		Per-Share Amount
Net loss	$	(186,957	)		22,215,512	$	(0.01	)
Effect of dilutive securities
Convertible notes		31,250			1,250,000
Dilutive shares		-			113,606
Diluted earnings per share
Net loss (1)	$	(155,707	)		23,579,118	$	(0.01	)

(1) Net loss per share is shown as basic loss per share because the underlying dilutive securities have an anti-dilutive effect.

The following table sets forth the calculation of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2021:

	Three Months Ended June 30, 2021
	Income (Numerator)		Shares (Denominator)		Per-Share Amount
Net income	$	85,165		22,215,512	$	0.00
Effect of dilutive securities
Convertible notes		15,625		1,250,000
Diluted earnings per share
Net income	$	100,790		23,465,510	$	0.00

	Six Months Ended June 30, 2021
	Income (Numerator)		Shares (Denominator)		Per-Share Amount
Net income	$	912,573		22,215,512	$	0.04
Effect of dilutive securities
Convertible notes		31,250		1,250,000
Diluted earnings per share
Net income	$	943,823		23,465,512	$	0.04

XML

Notes Payable

6 Months Ended

Jun. 30, 2022

Notes Payable

Note 4 - Notes Payable

Note 4 -On February 7, 2020, the Company entered into a Senior Secured Promissory Note and Warrant Purchase Agreement (the “Agreement”) with Corbel Capital Partners SBIC, L.P. (the “Purchaser” or “Corbel”). Pursuant to the Agreement, the Company issued to the Purchaser a senior secured promissory note (the “Senior Note”) in the initial principal amount of $8.0 million. The Company has used the net proceeds of the Agreement as follows: (i) $4.2 million to repay the Company’s then-existing bank debt which was in the original amount of $6.1 million; (ii) $1,275,000 to repay the portion of the Company’s existing subordinated convertible debt the maturity date of which most had not previously been extended; (iii) to pay debt issuance costs; and (iv) the remaining net proceeds for working capital and other general corporate purposes, including development of new Company-owned Craft Pizza & Pub locations.

The Senior Note bears cash interest of LIBOR, as defined in the Agreement, plus 7.75% per annum. In addition, the Senior Note requires payment-in-kind interest (“PIK Interest”) of 3% per annum, which is added to the principal amount of the Senior Note. Interest is payable in arrears on the last calendar day of each month. The Senior Note matures on February 7, 2025. The Senior Note does not require any fixed principal payments until February 28, 2023, at which time required monthly payments of principal in the amount of $33,333 begin and continue until maturity. The Senior Note requires the Company to make additional payments on the principal balance of the Senior Note based on its consolidated excess cash flow, as defined in the Agreement.

In conjunction with the borrowing under the Senior Note, the Company issued to the Purchaser a warrant (the “Corbel Warrant”) to purchase up to 2,250,000 shares of Common Stock. The Corbel Warrant entitles the Purchaser to purchase from the Company, at any time or from time to time: (i) 1,200,000 shares of Common Stock at an exercise price of $0.57 per share (“Tranche 1”), (ii) 900,000 shares of Common Stock at an exercise price of $0.72 per share (“Tranche 2”); and (iii) 150,000 shares of Common Stock at an exercise price of $0.97 per share (“Tranche 3”). The Purchaser is required to exercise the Corbel Warrant with respect to Tranche 1 if the Common Stock is trading at $1.40 per share or higher for a specified period, and is further required to exercise the Corbel Warrant with respect to Tranche 2 if the Common Stock is trading at $1.50 per share or higher for a specified period. Cashless exercise of the Corbel Warrant is only permitted with respect to Tranche 3. The Purchaser has the right, within six months after the issuance of any shares under the Corbel Warrant, to require the Company to repurchase such shares for cash or for Put Notes (as defined in the Agreement), at the Company's discretion. The Corbel Warrant expires on the sixth anniversary of the date of its issuance.

XML

Subsequent Events

6 Months Ended

Jun. 30, 2022

Subsequent Events

Note 5 - Subsequent Events

Note 5- The Company evaluated subsequent events through the date the financial statements were issued and filed with SEC.  There were no subsequent events that required recognition or disclosure beyond what is disclosed in this report.

Impact of COVID-19 Pandemic

In the first quarter of 2020, a novel strain of coronavirus (COVID-19) emerged and spread throughout the United States. The World Health Organization recognized COVID-19 as a pandemic in March 2020. In response to the pandemic, the U.S. federal government and various state and local governments, among other things, imposed travel and business restrictions, including stay-at-home orders and other guidelines that required restaurants and bars to close or restrict inside dining. The pandemic resulted in significant, economic volatility, uncertainty and disruption, reduced commercial activity and weakened economic conditions in the regions in which the Company and its franchisees operate.

The pandemic and the governmental response had a significant adverse impact on the Company, due to, among other things, governmental restrictions, reduced customer traffic, staffing challenges and supply difficulties especially as a result of the emergence of the Omicron and other variants of COVID-19 in early 2022.  Many states and municipalities in the United, including Indiana where all of the Company-owned Craft Pizza & Pub restaurants are located, have from time to time temporarily restricted travel and suspended the operation of dine-in restaurants and other businesses in light of COVID-19 which negatively affected the Company’s operations.  As the duration and scope of the pandemic is uncertain these orders are subject to further modification which could adversely affect the Company.  Further, the Company can provide no assurance the phase out of restrictions will have a positive effect on the Company’s business.

Host facilities for the Company’s non-traditional franchises were also affected by labor shortages which adversely impacted those developments and in turn slowed the sale of franchises. The uncertainty and disruption in the U.S. economy caused by the pandemic are likely to continue to adversely impact the volume and resources of potential franchisees for both the Company's Craft Pizza & Pub and non-traditional venues.

On February 5, 2021, the Company received an additional loan of $940,734 under the PPP.  In accordance with the applicable accounting policy adopted, the Company accounted for the loan as a government grant and presented it in the Condensed Consolidated Statement of Operations as a reduction of certain qualifying expenses incurred during the three-month period ended March 31, 2021.  The expenses included payroll costs and benefits, interest on mortgage obligations, rent under lease agreements and utilities and other qualifying expenses pursuant to the CARES ACT.  Because the $940,734 loan was applied against relevant expenses in the first quarter 2021, the results of operations for the six-month periods in 2021 and 2022 are of limited comparability. 

XML

Basis of Presentation and Summary of Significant Accounting Policies (Policies)

6 Months Ended

Jun. 30, 2022

Basis of Presentation and Summary of Significant Accounting Policies

Significant Accounting Policies

On February 5, 2021, the Company borrowed $940,734 under the Paycheck Protection Program (the “PPP”). The funds, according to the provision of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), could be used for payroll costs including payroll benefits, interest on mortgage obligations, rent under lease agreements and utilities. Since the Company met all of the eligibility requirements to participate in the PPP and it was probable from the beginning that the Company’s PPP borrowing would be forgiven, the Company’s participation in the PPP program was accounted for as a government grant. Since the entire amount of the PPP participation was used to pay qualified expenses prior to March 31, 2021, the qualifying expenses are presented herein as a reduction of those related expenses in the quarter ended March 31, 2021.

There have been no other significant changes in the Company's accounting policies from those disclosed in its Annual Report on Form 10-K.

In the opinion of the management of the Company, the information contained herein reflects all adjustments necessary for a fair presentation of the results of operations and cash flows for the interim periods presented and the financial condition as of the dates indicated, which adjustments are of a normal recurring nature.  The results for the three-month and six-month periods ended June 30, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022, especially in light of recent volatility and uncertainty resulting from the coronavirus (“COVID-19) pandemic and the governmental response.

XML

Earnings (Loss) per Share (Tables)

6 Months Ended

Jun. 30, 2022

Earnings (Loss) per Share

Basic And Diluted Earnings (loss) Per Share

	Three Months Ended June 30, 2022
	Income (Numerator)			Shares (Denominator)		Per-Share Amount
Net loss	$	(50,261	)		22,215,512	$	0.00
Effect of dilutive securities
Convertible notes		15,625			1,250,000
Dilutive shares		-			113,606
Diluted earnings per share
Net loss (1)	$	(34,640	)		23,579,118	$	0.00

	Six Months Ended June 30, 2022
	Income (Numerator)			Shares (Denominator)		Per-Share Amount
Net loss	$	(186,957	)		22,215,512	$	(0.01	)
Effect of dilutive securities
Convertible notes		31,250			1,250,000
Dilutive shares		-			113,606
Diluted earnings per share
Net loss (1)	$	(155,707	)		23,579,118	$	(0.01	)

(1) Net loss per share is shown as basic loss per share because the underlying dilutive securities have an anti-dilutive effect.

	Three Months Ended June 30, 2021
	Income (Numerator)		Shares (Denominator)		Per-Share Amount
Net income	$	85,165		22,215,512	$	0.00
Effect of dilutive securities
Convertible notes		15,625		1,250,000
Diluted earnings per share
Net income	$	100,790		23,465,510	$	0.00

	Six Months Ended June 30, 2021
	Income (Numerator)		Shares (Denominator)		Per-Share Amount
Net income	$	912,573		22,215,512	$	0.04
Effect of dilutive securities
Convertible notes		31,250		1,250,000
Diluted earnings per share
Net income	$	943,823		23,465,512	$	0.04

XML

Basis of Presentation and Summary of Significant Accounting Policies (Details Narrative)	Feb. 05, 2021 USD ($)
Basis of Presentation and Summary of Significant Accounting Policies (Details Narrative)
Borrowed Amount	$ 940,734

XML

Royalties and Fees (Details Narrative)	3 Months Ended
	Jun. 30, 2022 USD ($) integer	Jun. 30, 2021 USD ($)	Dec. 31, 2021 integer
Deferred contract income and deferred costs	$ 864,590
Number of franchises/licenses in operation | integer	3,081		3,069
Number of licensed grocery store units | integer	2,404
Equipment Commission
Royalties And Fees	$ 20,800	$ 13,000
Amortized Initial Franchise Fees and Equipment Commissions
Royalties And Fees	1,100,000	1,200,000
Common Stock
Royalties And Fees	$ 60,000	$ 97,000

XML

Earnings (Loss) per Share (Details) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2022	Jun. 30, 2021	Jun. 30, 2022	Jun. 30, 2021
Net Income (losses)	$ (50,261)	$ 85,165	$ (186,957)	$ 912,573
Weighted Average Number Of Common Shares Outstanding, Basic	22,215,512	22,215,512	22,215,512	22,215,512
Diluted Earnings Per Share Net Loss	$ (34,640)	$ 100,790	$ (155,707)	$ 943,823
Weighted Average Number Of Common Shares Outstanding	23,579,118	23,465,510	23,579,118	23,465,512
Earnings Per Share, Basic	$ 0.00	$ 0.00	$ (0.01)	$ 0.04
Net Income (loss)	$ 0.00	$ 0.00	$ (0.01)	$ 0.04
Convertible Note Payable
Effect Of Dilutive Securities	$ 15,625	$ 15,625	$ 0	$ 31,250
Shares Denominator	1,250,000	1,250,000	1,250,000	1,250,000

XML

Note payable (Details Narrative) - USD ($)	Feb. 07, 2020	Jun. 30, 2022	Dec. 31, 2021
Note Payable Principle Amount		$ 610,046	$ 597,229
Tranche 1 [Member]
Purchase Shares Of Common Stock	1,200,000
Exercise Price	$ 0.57
Trading Price Per Share	$ 1.40
Tranche 2 [Member]
Purchase Shares Of Common Stock	900,000
Exercise Price	$ 0.72
Trading Price Per Share	$ 1.50
Tranche 3 [Member]
Purchase Shares Of Common Stock	150,000
Exercise Price	$ 0.97
Secured Promissory Note [Member]
Purchase Shares Of Common Stock	2,250,000
Note Payable Principle Amount	$ 33,333
Bank Loan	8,000,000.0
Original Amount	6,100,000
Repayments Of Senior Debt	4,200,000
Convertible Debt	$ 1,275,000
Interest Rate Per Annum	3.00%
Interest Rate	7.75%
Maturity Date	Feb. 07, 2025