XML 29 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Operations (Unaudited) (USD $)
3 Months Ended 9 Months Ended
Aug. 31, 2012
Aug. 31, 2011
Aug. 31, 2012
Aug. 31, 2011
REVENUES        
Royalty fees from franchised stores $ 463,113 $ 445,287 $ 1,395,115 $ 1,307,931
Net sales by Company-owned stores   101,889   301,584
Franchise fees 5,000 5,000 47,500 149,300
Licensing fees and other income 118,826 117,830 537,602 423,572
Total Revenues 586,939 670,006 1,980,217 2,182,387
OPERATING EXPENSES        
Store food, beverage and paper costs   33,683   102,836
Store payroll and other operating expenses   54,645   186,867
Selling, general and administrative expenses:        
Payroll and payroll-related expenses 329,803 312,722 1,025,950 977,644
Occupancy 48,458 44,312 114,218 130,329
Advertising and promotion 17,696 18,953 48,750 54,810
Professional service fees 31,769 37,314 125,484 110,188
Travel 13,854 13,050 42,320 36,140
Depreciation and amortization 4,713 5,756 14,279 20,142
Other 76,381 72,917 250,786 305,659
Total Operating Expenses 522,674 593,352 1,621,787 1,924,615
Income from operations 64,265 76,654 358,430 257,772
Interest income 770 857 2,144 2,905
Interest expense (1,812) (2,126) (5,436) (6,380)
Income before provision for income taxes 63,223 75,385 355,138 254,297
Provision for income taxes        
Current tax   5,000 15,000 5,000
Net Income $ 63,223 $ 70,385 $ 340,138 $ 249,297
Earnings per share - Basic and Diluted (in Dollars per share) $ 0.01 $ 0.01 $ 0.05 $ 0.03
Weighted average shares outstanding - Basic (in Shares) 7,263,508 7,263,508 7,263,508 7,263,508
Effect of dilutive common stock (in Shares) 2,426 3,640 2,278 1,457
Weighted average shares outstanding - Diluted (in Shares) 7,265,934 7,267,148 7,265,786 7,264,965
Cash distributions declared per share (in Dollars per share) $ 0.01   $ 0.03 $ 0.05