XML 14 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jul. 31, 2017
Jul. 31, 2016
Jul. 31, 2017
Jul. 31, 2016
REVENUE        
Room $ 2,041,309 $ 1,763,179 $ 4,752,209 $ 4,137,313
Food and Beverage 15,048 10,091 26,015 17,720
Management and Trademark Fees 38,139 61,308 118,423 138,301
Reservation and Convention 289,965 174,363 519,978 377,907
Other 20,543 19,385 42,257 34,838
TOTAL REVENUE 2,405,004 2,028,326 5,458,882 4,706,079
OPERATING EXPENSES        
Room 679,902 566,510 1,359,133 1,192,042
Food and Beverage 16,818 27,853 35,033 64,754
Telecommunications 10,245 4,732 20,044 8,245
General and Administrative 1,063,031 939,174 2,023,727 1,961,777
Sales and Marketing 458,483 281,357 910,146 548,006
Repairs and Maintenance 194,020 154,567 327,942 326,891
Hospitality 163,221 121,277 323,965 271,297
Utilities 160,715 141,109 281,219 287,564
Depreciation 316,421 27,766 604,680 161,420
Intangible Amortization 16,750 16,750 33,500 33,500
Real Estate and Personal Property Taxes, Insurance and Ground Rent 117,100 110,795 244,160 259,823
Other     7,829
TOTAL OPERATING EXPENSES 3,196,706 2,391,890 6,163,549 5,123,148
OPERATING LOSS (791,702) (363,564) (704,667) (417,069)
Interest Income 1,717 356 1,722 1,263
Interest Income on Advances to Affiliates - Related Party     1,344 10,520
TOTAL OTHER INCOME 1,717 356 3,066 11,783
Interest on Mortgage Notes Payable 127,045 100,295 235,827 197,863
Interest on Notes Payable to Banks 2,375 6,901 18,319 14,059
Interest on Other Notes Payable 8,753 (5,929) 25,630 (4,518)
Interest on Advances to Affiliates - Related Party    
TOTAL INTEREST EXPENSE 138,173 101,267 279,776 207,404
CONSOLIDATED NET LOSS BEFORE INCOME TAX PROVISION, DISCONTINUED OPERATIONS AND GAIN ON DISPOSAL OF ASSETS (928,158) (464,475) (981,377) (612,690)
Income Tax Provision (270,000) (330,000)
CONSOLIDATED NET LOSS FROM CONTINUING OPERATIONS (1,198,158) (464,475) (1,311,377) (612,690)
Discontinued Operations, Net of Non-Controlling Interest (748,543) 194,558 (577,272) 360,010
Gain on Disposal of Discontinued Operations 11,445,879 11,445,879
CONSOLIDATED NET INCOME FROM DISCONTINUED OPERATIONS 10,697,337 194,558 10,868,607 360,010
CONSOLIDATED NET INCOME (LOSS) 9,499,179 (269,917) 9,557,230 (252,680)
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST (128,821) 92,782 136,236 311,673
NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTERESTS $ 9,628,000 $ (362,699) $ 9,420,994 $ (564,353)
NET LOSS PER SHARE FROM CONTINUING OPERATIONS - BASIC $ (0.12) $ (0.05) $ (0.13) $ (0.07)
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - BASIC 1.08 0.02 1.10 0.04
NET INCOME (LOSS) PER SHARE PER SHARE TOTAL - BASIC 0.96 (0.03) 0.97 (0.03)
NET INCOME PER SHARE FROM CONTINUING OPERATIONS - DILUTED (0.12) (0.04) (0.13) (0.07)
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - DILUTED 1.08 0.02 1.10 0.04
NET INCOME (LOSS) PER SHARE PER SHARE TOTAL - DILUTED $ 0.96 $ (0.02) $ 0.97 $ (0.03)
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC 9,754,810 8,809,485 9,880,780 8,812,748
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - DILUTED 13,244,274 12,493,554 13,307,360 12,496,817