0001437749-25-011734.txt : 20250411 0001437749-25-011734.hdr.sgml : 20250411 20250411120649 ACCESSION NUMBER: 0001437749-25-011734 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 60 CONFORMED PERIOD OF REPORT: 20250228 FILED AS OF DATE: 20250411 DATE AS OF CHANGE: 20250411 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BAB, INC. CENTRAL INDEX KEY: 0001123596 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-EATING PLACES [5812] ORGANIZATION NAME: 07 Trade & Services EIN: 364389547 STATE OF INCORPORATION: DE FISCAL YEAR END: 1130 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 000-31555 FILM NUMBER: 25830657 BUSINESS ADDRESS: STREET 1: 500 LAKE COOK ROAD STREET 2: SUITE 475 CITY: DEERFIELD STATE: IL ZIP: 60015 BUSINESS PHONE: 847 948-7520 MAIL ADDRESS: STREET 1: 500 LAKE COOK ROAD STREET 2: SUITE 475 CITY: DEERFIELD STATE: IL ZIP: 60015 FORMER COMPANY: FORMER CONFORMED NAME: BAB INC DATE OF NAME CHANGE: 20000912 10-Q 1 babs20250228_10q.htm FORM 10-Q babs20250228_10q.htm
Q1 2025 --11-30 false 0001123596 false false false false 11 9 7 5 0.001 1 0.01 0 0 1 1 1 1 1 1 1 3 0.001 0.001 0 0 0.001 0.001 0 0 0.001 0.001 00011235962024-12-012025-02-28 thunderdome:item utr:Y 0001123596babb:RightToPurchaseSeriesAPreferredStockMember2021-03-042021-03-04 0001123596babb:RightToPurchaseSeriesAPreferredStockMember2019-02-222019-02-22 0001123596babb:RightToPurchaseSeriesAPreferredStockMember2017-05-222017-05-22 0001123596babb:RightToPurchaseSeriesAPreferredStockMember2015-08-182015-08-18 xbrli:pure 00011235962013-05-06 iso4217:USDxbrli:shares 0001123596babb:RightToPurchaseSeriesAPreferredStockMember2013-05-06 xbrli:shares 00011235962013-05-062013-05-06 0001123596babb:O2023Q1OrdinaryAndSpecialDividendsMember2022-12-072022-12-07 0001123596babb:S2023Q1DividendsMember2022-12-072022-12-07 0001123596babb:O2023Q1DividendsMember2022-12-072022-12-07 0001123596babb:O2023Q2DividendsMember2023-03-132023-03-13 0001123596babb:O2023Q3DividendsMember2023-06-062023-06-06 0001123596babb:O2023Q4DividendsMember2023-09-122023-09-12 0001123596babb:O2024Q1OrdinaryAndSpecialDividendsMember2023-12-112023-12-11 0001123596babb:S2024Q1DividendsMember2023-12-112023-12-11 0001123596babb:O2024Q1DividendsMember2023-12-112023-12-11 0001123596babb:O2024Q2DividendsMember2024-03-062024-03-06 0001123596babb:O2024Q2DividendsMember2024-03-06 0001123596babb:O2024Q3DividendsMember2024-06-062024-06-06 0001123596babb:O2024Q3DividendsMember2024-06-06 0001123596babb:O2024Q4DividendsMember2024-09-062024-09-06 0001123596babb:O2024Q4DividendsMember2024-09-06 0001123596babb:O2025Q1OrdinaryAndSpecialDividendsMember2024-12-042024-12-04 0001123596babb:S2025Q1DividendsMember2024-12-042024-12-04 0001123596babb:O2025Q1DividendsMember2024-12-042024-12-04 0001123596babb:O2025Q2DividendsMembersrt:ScenarioForecastMember2025-03-072025-03-07 00011235962023-12-012024-02-29 iso4217:USD 00011235962025-02-28 utr:M 00011235962024-02-15 00011235962024-12-012025-02-25 00011235962024-02-29 0001123596babb:UnopenedStoreMember2024-02-29 0001123596babb:UnopenedStoreMember2025-02-28 0001123596babb:TotalFranchisedOwnedAndLicensedUnitsMember2024-02-29 0001123596babb:TotalFranchisedOwnedAndLicensedUnitsMember2025-02-28 0001123596babb:LicensedUnitsMember2024-02-29 0001123596babb:LicensedUnitsMember2025-02-28 0001123596us-gaap:FranchisedUnitsMember2024-02-29 0001123596us-gaap:FranchisedUnitsMember2025-02-28 00011235962030-12-012025-02-28 00011235962029-12-012025-02-28 00011235962028-12-012025-02-28 00011235962027-12-012025-02-28 00011235962026-12-012025-02-28 00011235962025-12-012025-02-28 00011235962025-03-012025-02-28 00011235962024-11-30 00011235962023-12-012024-11-30 00011235962023-11-30 0001123596babb:ContractLiabilitiesCurrentAndAccruedExpensesAndOtherCurrentLiabilitiesMember2024-11-30 0001123596babb:ContractLiabilitiesCurrentAndAccruedExpensesAndOtherCurrentLiabilitiesMember2025-02-28 0001123596us-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596us-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596babb:MarketingFundMemberus-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596babb:MarketingFundMemberus-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596babb:NontraditionalRevenueMemberus-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596babb:NontraditionalRevenueMemberus-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596babb:GiftCardMemberus-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596babb:GiftCardMemberus-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596us-gaap:LicenseMemberus-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596us-gaap:LicenseMemberus-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596us-gaap:FranchiseMemberus-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596us-gaap:FranchiseMemberus-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596us-gaap:RoyaltyMemberus-gaap:TransferredOverTimeMember2023-12-012024-02-29 0001123596us-gaap:RoyaltyMemberus-gaap:TransferredOverTimeMember2024-12-012025-02-28 0001123596us-gaap:TransferredAtPointInTimeMember2023-12-012024-02-29 0001123596us-gaap:TransferredAtPointInTimeMember2024-12-012025-02-28 0001123596us-gaap:StructuredSettlementAnnuityMemberus-gaap:TransferredAtPointInTimeMember2023-12-012024-02-29 0001123596us-gaap:StructuredSettlementAnnuityMemberus-gaap:TransferredAtPointInTimeMember2024-12-012025-02-28 0001123596babb:SignShopMemberus-gaap:TransferredAtPointInTimeMember2023-12-012024-02-29 0001123596babb:SignShopMemberus-gaap:TransferredAtPointInTimeMember2024-12-012025-02-28 0001123596us-gaap:LeaseholdImprovementsMember2025-02-28 0001123596srt:MaximumMember2025-02-28 0001123596srt:MinimumMember2025-02-28 0001123596babb:InternalGrade4Member2025-02-28 0001123596babb:InternalGrade4Member2024-12-012025-02-28 0001123596babb:InternalGrade3Member2025-02-28 0001123596babb:InternalGrade3Member2024-12-012025-02-28 0001123596babb:InternalGrade2Member2025-02-28 0001123596babb:InternalGrade2Member2024-12-012025-02-28 0001123596babb:InternalGrade1Member2025-02-28 0001123596babb:InternalGrade1Member2024-12-012025-02-28 0001123596us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-02-28 0001123596us-gaap:FinancingReceivables60To89DaysPastDueMember2025-02-28 0001123596us-gaap:FinancingReceivables30To59DaysPastDueMember2025-02-28 0001123596us-gaap:FinancingReceivables1To29DaysPastDueMember2025-02-28 0001123596us-gaap:FinancialAssetNotPastDueMember2025-02-28 0001123596babb:VendorRelatedMember2025-02-28 0001123596us-gaap:FranchiseMember2025-02-28 0001123596babb:VendorRelatedMember2024-12-012025-02-28 0001123596us-gaap:FranchiseMember2024-12-012025-02-28 0001123596us-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2024-11-30 0001123596babb:VendorRelatedMemberus-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2024-11-30 0001123596us-gaap:FranchiseMemberus-gaap:AccountingStandardsUpdate201613Membersrt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2024-11-30 0001123596babb:VendorRelatedMember2024-11-30 0001123596us-gaap:FranchiseMember2024-11-30 0001123596babb:UnitsUnderDevelopmentMember2025-02-28 0001123596babb:MarketingFundMember2023-12-012024-02-29 0001123596babb:MarketingFundMember2024-12-012025-02-28 0001123596babb:LicensingFeesAndOtherIncomeMember2023-12-012024-02-29 0001123596babb:LicensingFeesAndOtherIncomeMember2024-12-012025-02-28 0001123596us-gaap:FranchiseMember2023-12-012024-02-29 0001123596us-gaap:FranchiseMember2024-12-012025-02-28 0001123596us-gaap:RoyaltyMember2023-12-012024-02-29 0001123596us-gaap:RoyaltyMember2024-12-012025-02-28 0001123596us-gaap:SeriesAPreferredStockMember2024-11-30 0001123596us-gaap:SeriesAPreferredStockMember2025-02-28 0001123596us-gaap:FranchiseMember2024-11-30 0001123596us-gaap:FranchiseMember2025-02-28 0001123596babb:MarketingFundMember2024-11-30 0001123596babb:MarketingFundMember2025-02-28 00011235962025-04-11
 

 

FORM 10-Q

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended February 28, 2025

   

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________________ to _________________

Commission file number: 0-31555

   

BAB, Inc.

(Name of small business issuer in its charter)

 

Delaware

36-4389547

(State or other jurisdiction of incorporation or

organization)

(I.R.S. Employer Identification No.)

 

500 Lake Cook Road, Suite 475, Deerfield, Illinois 60015

(Address of principal executive offices) (Zip Code)

 

Issuer's telephone number (847) 948-7520

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

BABB

OTCQB

 

Indicate by checkmark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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 checkmark whether the registrant is a large accelerated filer, accelerated filer, a non-accelerated filer, or a smaller reporting company. 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. Yes          No ☒

 

As of April 11, 2025 BAB, Inc. had: 7,263,508 shares of Common Stock outstanding.

 

 

 

 

 

TABLE OF CONTENTS

 

PART I

FINANCIAL INFORMATION

3
     

Item 1.

Financial Statements

3
     

Item 2

Management's Discussion and Analysis of Financial Condition and Results of Operations

17
     

Item 3

Quantitative and Qualitative Disclosures About Market Risk

20
     

Item 4

Controls and Procedures

20
     

PART II

OTHER INFORMATION

21
     

Item 1.

Legal Proceedings

21
     

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds

21
     

Item 3

Defaults Upon Senior Securities

21
     

Item 4

Mine Safety Disclosures

21
     

Item 5

Other Information

21
     

Item 6

Exhibits

22
     

SIGNATURE

23

 

2

 

PART I

 

ITEM 1.

FINANCIAL STATEMENTS

 

 

BAB, Inc.

Consolidated Balance Sheets

 

   

February 28, 2025

   

November 30, 2024

 
   

(unaudited)

   

(audited)

 

ASSETS

               

Current Assets

               

Cash

  $ 2,004,518     $ 2,177,586  

Restricted cash

    223,909       159,704  

Receivables

               
Trade accounts and notes receivable (net of allowance for credit losses of $50,340 in 2025 and $51,103 in 2024)     65,095       70,090  

Marketing fund contributions receivable from franchisees and stores

    15,679       17,394  

Prepaid expenses and other current assets

    74,530       84,825  

Total Current Assets

    2,383,731       2,509,599  
                 

Property, plant and equipment (net of accumulated depreciation of $159,414 in both 2025 and 2024.

    -       -  

Trademarks

    461,445       461,445  

Goodwill

    1,493,771       1,493,771  
Definite lived intangible assets (net of accumulated amortization of $143,644 in 2025 and $142,664 in 2024)     12,292       13,272  

Operating lease right of use

    351,771       365,714  

Total Noncurrent Assets

    2,319,279       2,334,202  

Total Assets

  $ 4,703,010     $ 4,843,801  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               

Current Liabilities

               

Accounts payable

  $ 53,790     $ 1,313  

Income tax payable

    101,231       80,695  

Accrued expenses and other current liabilities

    281,647       409,179  

Unexpended marketing fund contributions

    213,823       164,756  

Deferred franchise fee revenue

    21,464       21,353  

Current portion operating lease liability

    49,796       47,846  

Total Current Liabilities

    721,751       725,142  
                 

Long-term Liabilities (net of current portion)

               

Operating lease liability

    313,259       330,215  

Deferred franchise revenue

    131,025       130,094  

Deferred tax liability

    297,396       317,132  

Total Long-term Liabilities

    741,680       777,441  

Total Liabilities

  $ 1,463,431     $ 1,502,583  
                 

Stockholders' Equity

               

Preferred shares -$.001 par value; 4,000,000 authorized; no shares outstanding as of February 28, 2025 and November 30, 2024

    -       -  

Preferred shares -$.001 par value; 1,000,000 Series A authorized; no shares outstanding as of February 28, 2025 and November 30, 2024

    -       -  

Common stock -$.001 par value; 15,000,000 shares authorized; 8,466,953 shares issued and 7,263,508 shares outstanding as of February 28, 2025 and November 30, 2024

    13,508,257       13,508,257  

Additional paid-in capital

    987,034       987,034  

Treasury stock

    (222,781 )     (222,781 )

Accumulated deficit

    (11,032,931 )     (10,931,292 )

Total Stockholders' Equity

    3,239,579       3,341,218  

Total Liabilities and Stockholders' Equity

  $ 4,703,010     $ 4,843,801  

 

SEE ACCOMPANYING NOTES

 

3

 

 

BAB, Inc.

Consolidated Statements of Income

For the Three Months ended February 28, 2025 and February 29, 2024

(Unaudited)

 

   

Three months ended

 
   

February 28, 2025

   

February 29, 2024

 

REVENUES

               

Royalty fees from franchised stores

  $ 457,194     $ 459,690  

Franchise Fees

    8,583       10,246  

Licensing fees and other income

    74,378       106,587  

Marketing fund revenue

    217,046       259,411  

Total Revenues

    757,201       835,934  
                 

OPERATING EXPENSES

               

Selling, general and administrative expenses:

               

Payroll and payroll-related expenses

    252,560       256,329  

Occupancy

    32,478       33,341  

Advertising and promotion

    1,083       364  

Professional service fees

    50,716       51,779  

Travel

    1,767       3,022  

Employee benefit expenses

    15,501       36,804  

Depreciation and amortization

    980       980  

Marketing fund expenses

    217,046       259,411  

Other

    37,891       71,924  

Total Operating Expenses

    610,022       713,954  

Income from operations

    147,179       121,980  

Interest income

    14,888       15,525  

Income before provision for income taxes

    162,067       137,505  

Provision for income taxes

               

Current tax expense

    65,536       60,791  

Deferred tax

    (19,736 )     (21,791 )

Total Tax Provision

    45,800       39,000  
                 

Net Income

  $ 116,267     $ 98,505  
                 

Net Income per share - Basic and Diluted

  $ 0.02     $ 0.01  
                 

Weighted average shares outstanding - Basic and diluted

    7,263,508       7,263,508  

Cash distributions declared per share

  $ 0.03     $ 0.02  

 

SEE ACCOMPANYING NOTES

 

4

 

 

BAB, Inc.

Consolidated Statements of Cash Flows

For the Three Months ended February 28, 2025 and February 29, 2024

(Unaudited)

 

   

February 28, 2025

   

February 29, 2024

 

Operating activities

               

Net Income

  $ 116,267     $ 98,505  

Adjustments to reconcile net income to cash flows provided by operating activities:

               

Depreciation and amortization

    980       980  

Deferred tax expense

    (19,736 )     (21,791 )

Provision for credit losses, net of recoveries

    (763 )     22,582  

Noncash lease expense

    21,710       24,828  

Changes in:

               

Trade accounts receivable and notes receivable

    5,758       (18,128 )

Marketing fund contributions receivable

    1,715       (707 )

Prepaid expenses and other

    5,795       3,505  

Accounts payable

    52,477       46,834  

Accrued liabilities

    (106,996 )     46,744  

Unexpended marketing fund contributions

    49,067       29,723  

Deferred revenue

    1,042       (10,621 )

Operating lease liability

    (22,773 )     (30,132 )

Net Cash Provided by Operating Activities

    104,543       192,322  
                 

Investing Activities

               

Proceeds from sale of asset

    4,500       -  

Net Cash Provided by Investing Activities

    4,500       -  
                 

Financing activities

               

Cash distributions/dividends

    (217,906 )     (145,270 )

Net Cash Used In Financing Activities

    (217,906 )     (145,270 )
                 

Net (Decrease)/Increase in Cash and Restricted Cash

    (108,863 )     47,052  

Cash and Restricted Cash - Beginning of Period

    2,337,290       2,072,672  

Cash and Restricted Cash - End of Period

  $ 2,228,427     $ 2,119,724  
                 

Supplemental disclosure of cash flow information:

               

Interest paid

  $ -     $ -  

Income taxes paid

  $ 45,000     $ -  

Non-cash operating activities:

               

Right-of-use operating asset obtained in exchange for operating lease liability

  $ -     $ 401,430  

 

SEE ACCOMPANYING NOTES

 

5

 

BAB, Inc.

Notes to Unaudited Consolidated Financial Statements

For Three Months Ended February 28, 2025 and February 29, 2024

(Unaudited)

 

 

 

Note 1. Nature of Operations

 

BAB, Inc. (“the Company”) has three wholly owned subsidiaries: BAB Systems, Inc. (“Systems”), BAB Operations, Inc. (“Operations”) and BAB Investments, Inc. (“Investments”). Systems was incorporated on December 2, 1992, and was primarily established to franchise Big Apple Bagels® (“BAB”) specialty bagel retail stores. My Favorite Muffin (“MFM”) was acquired in 1997 and is included as a part of Systems. Brewster’s (“Brewster’s”) was established in 1996 and the coffee is sold in BAB and MFM locations. SweetDuet® (“SD”) frozen yogurt can be added as an additional brand in a BAB location. Operations was formed in 1995, primarily to operate Company-owned stores of which there are currently none. The assets of Jacobs Bros. Bagels (“Jacobs Bros.”) were acquired in 1999, and any branded wholesale business uses this trademark. Investments was incorporated in 2009 to be used for the purpose of acquisitions. To date there have been no acquisitions.

 

The Company was incorporated under the laws of the State of Delaware on July 12, 2000. The Company currently franchises and licenses bagel and muffin retail units under the BAB, MFM and SD trade names. At February 28, 2025, the Company had 61 franchise units and 4 licensed units in operation in 18 states. There are 4 units under development. The Company additionally derives income from the sale of its trademark bagels, muffins and coffee through nontraditional channels of distribution including under licensing agreements.

 

The BAB franchised brand consists of units operating as “Big Apple Bagels®,” featuring daily baked bagels, flavored cream cheeses, premium coffees, gourmet bagel sandwiches and other related products. BAB units are primarily concentrated in the Midwest and Western United States. The MFM brand consists of units operating as “My Favorite Muffin Gourmet Muffin Bakery®” (“MFM Bakery”), featuring a large variety of freshly baked muffins and coffees and units operating as “My Favorite Muffin Your All-Day Bakery Café®” (“MFM Cafe”) featuring these products as well as a variety of specialty bagel sandwiches and related products. The SweetDuet® is a branded self-serve frozen yogurt that can be added as an additional brand in a BAB location. Although the Company doesn't actively market Brewster's stand-alone franchises, Brewster's coffee products are sold in most franchised units.

 

The Company is leveraging on the natural synergy of distributing muffin products in existing BAB units and, alternatively, bagel products and Brewster's Coffee in existing MFM units. The Company expects to continue to realize efficiencies in servicing the combined base of BAB and MFM franchisees.

 

The Company has a minority interest in Athletes HQ Systems, Inc. (“AHQ”). AHQ franchises indoor baseball and softball practice and coaching facilities with knowledgeable instructors.

 

The accompanying condensed consolidated financial statements are unaudited. These financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been omitted pursuant to such SEC rules and regulations; nevertheless, the Company believes that the disclosures are adequate to make the information presented not misleading. These financial statements and the notes hereto should be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended November 30, 2024 which was filed February 26, 2025. In the opinion of the Company's management, the condensed consolidated financial statements for the unaudited interim period presented include all adjustments, including normal recurring adjustments, necessary to fairly present the results of such interim period and the financial position as of the end of said period. The results of operations for the interim period are not necessarily indicative of the results for the full year.

 

6

 

 

2. Summary of Significant Accounting Policies

 

Unaudited Consolidated Financial Statements

 

The accompanying unaudited Condensed Consolidated Financial Statements of BAB, Inc. have been prepared pursuant to generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) for Form 10-Q. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of the financial statements and accompanying notes are in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported periods. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

Cash and cash equivalents include cash on hand, demand deposits and treasury notes with banks and equity firms with original maturities of less than 90 days. The balance of bank accounts may, at times, exceed federally insured credit limits. The Company has not experienced any loss in such accounts and believes it is not subject to any significant credit risk related to cash at February 28, 2025.

 

Accounts Receivable and Notes Receivable

 

The CECL reserve methodology requires companies to measure expected credit losses on financial instruments based on the total estimated amount to be collected over the lifetime of the instrument. Under the CECL model, reserves may be established against financial asset balances even if the risk of loss is remote or has not yet manifested itself. The Company records specific reserves against account balances of franchisees deemed at-risk when a potential loss is likely or imminent as a result of prolonged payment delinquency (greater than 90 days past due) and where notable credit deterioration has become evident. For financial assets that are not currently deemed at-risk, an allowance is recorded based on expected loss rates derived pursuant to the Company's CECL methodology that assesses four components - historical losses, current conditions, reasonable and supportable forecasts, and a reversion to history, if applicable.

 

The Company considers its portfolio segments to be the following:

 

Accounts Receivable (Franchise-Related): Most of the Company’s short-term receivables due from franchisees are derived from royalty, advertising and other franchise-related fees.

 

Notes Receivable: Notes receivable balances primarily relate to the conversion of (1) certain past due franchisee accounts receivable or (2) early franchise termination fees converted to notes receivable. These notes are usually not collateralized. A significant portion of these notes have specific reserves recorded against them amounting to $50,340 as of February 28, 2025.

 

Accounts Receivables (Vendor Related): Receivables due from vendors and distributors consist of royalty receivables related to the sale of certain food products to franchisees through the Company’s network of suppliers and distributors and are included as part of Accounts Receivable.

 

7

 

2. Summary of Significant Accounting Policies (Continued)

 

Accounts Receivable and Notes Receivable (Continued)

 

Receivable balances by portfolio segment are as follows:

 

   

February 28,

2025

   

November 30,

2024

 

Accounts Receivable (Franchisee Related)

  $ 45,294     $ 69,284  

Accounts Receivable (Vendor Related)

    35,480       18,200  

Notes Receivable

    50,340       51,103  
      131,114       138,587  

Less: Allowance for Credit Losses

    (50,340 )     (51,103 )

Total Receivables

    80,774       87,484  

Less: Current Portion

    (80,774 )     (87,484 )

Long-Term Receivables

  $ -     $ -  

 

The Company's internal credit quality indicators for all portfolio segments primarily consider delinquency. Current and collateralized lease receivables have an internal risk rating of Grade I. The Company does not currently have any uncollateralized lease receivables. Past due lease receivables would be assigned an internal risk rating of Grade II-IV, depending on significance of delinquency. For uncollateralized notes receivable, the Company also considers the status of the franchisee note holder and the term of the note. Notes receivable from current franchisees are considered to have an elevated risk of credit loss based on their common origination from past due franchise accounts receivable but have some indication of collectability given ongoing operations (Internal Grade II). Notes receivable due from payers who no longer have an operating franchise are considered to have a high likelihood of credit loss (Internal Grade III). That likelihood increases if the note is outstanding for longer than one year (Internal Grade IV). At February 28, 2025, all notes receivable were due from former franchisees and had an original term over one year.

 

Changes in the allowance for credit losses during the three months ended February 28, 2025 were as follows:

 

   

Accounts

Receivable

(Franchise

Related)

   

Accounts

Receivable

(Vendor

Related)

   

Notes

Receivable

   

Lease

Receivable,

Net

   

Total

 

Balance at November 30, 2024

  $ -     $ -     $ 51,103     $ -     $ 51,103  

Adjustments to Allowance for Adoption of ASU 2016-13

    -       -       -       -       -  

Write-offs

    -       -       -       -       -  

Recoveries

    -       -       (763 )     -       (763 )

Provision for Credit Losses

    -       -       -       -       -  

Balance at February 28, 2025

  $ -     $ -     $ 50,340     $ -     $ 50,340  

 

8

 

2. Summary of Significant Accounting Policies (Continued)

 

Accounts Receivable and Notes Receivable (Continued)

 

The Company considers a receivable past due 31 days after the payment due date. The delinquency status of receivables (other than accounts receivable) at February 28, 2025 was as follows:

 

   

Current

   

0-30 days Past Due

   

30-60 days Past Due

   

60-90 days past due

   

Over 90 days past due

   

Total

 
                                                 

Notes Receivable

  $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  
    $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  

 

The fiscal year of origination of the Company's gross notes receivable and lease receivables by risk rating are as follows

 

   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Total

 

 

Risk rating

 

                                                       

Internal Grade I

  $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Internal Grade II

    -       -       -       -       -       -       -  

Internal Grade III

    21,580       17,887       -       -       -       -       39,467  

Internal Grade IV

    -       -       -       -       -       10,873       10,873  

Notes and Lease Receivables,

                                                       

Net of Unamortized Interest

  $ 21,580     $ 17,887     $ -     $ -     $ -     $ 10,873     $ 50,340  

 

Property, Plant and Equipment

 

Property, equipment and leasehold improvements are stated at cost less accumulated depreciation and amortization. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. Estimated useful lives are 3 to 7 years for property and equipment and 10 years, or term of lease if less, for leasehold improvements. Maintenance and repairs are charged to expense as incurred. Expenditures that materially extend the useful lives of assets are capitalized.

 

Other Assets

 

Other assets include a minority investment in AHQ Systems, Inc. The shares were issued to BAB, Inc. as compensation for consulting services and are valued at $2,250. The value of the investment is immaterial and has not been adjusted to fair market value.

 

Advertising and Promotion Costs

 

The Company expenses advertising and promotion costs as incurred. All advertising and promotion costs were related to the Company’s franchise operations.

 

9

 

2. Summary of Significant Accounting Policies (Continued)

 

Lease Liabilities

 

The company accounts for leases under ASC 842. Lease arrangements are determined at the inception of the contract. Operating leases are included in operating lease right-of-use (“ROU”) assets and other current and long-term operating lease liabilities on the consolidated balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term liabilities on the consolidated balance sheets. 

 

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, we use an incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

 

Recent Accounting Pronouncements

 

In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures” which is intended to simplify various aspects related to accounting for income taxes. ASU 2023-09 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in ASU 2023-09 are effective for public business entities for fiscal years beginning after December 15, 2024, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. The Company will adopt ASU 2023-09 for fiscal year ending November 30, 2026.

 

Management does not believe that there are any recently issued and effective or not yet effective accounting pronouncements as of February 28, 2025 that would have or are expected to have any significant effect on the Company’s financial position, cash flows or income statement.

 

10

 

 

3. Revenue Recognition

 

Statement of Cash Flows

 

The chart below shows the cash and restricted cash within the consolidated statements of cash flows as of February 28, 2025 and February 29, 2024 were as follows:

 

   

February 28, 2025

   

February 29, 2024

 
                 
Cash and cash equivalents   $ 2,004,518     $ 1,890,204  

Restricted cash

    223,909       229,520  

Total cash and restricted cash

  $ 2,228,427     $ 2,119,724  

 

Franchise and related revenue

 

The Company sells individual franchises. The franchise agreements typically require the franchisee to pay an initial, non-refundable fee prior to opening the respective location(s), and continuing royalty fees on a weekly basis based upon a percentage of franchisee net sales. The initial term of franchise agreements are typically 10 years.  Subject to the Company’s approval, a franchisee may generally renew the franchise agreement upon its expiration.  If approved, a franchisee may transfer a franchise agreement to a new or existing franchisee, at which point a transfer fee is typically paid by the current owner which then terminates that franchise agreement. A franchise agreement is signed with the new franchisee with no franchise fee required. If a contract is terminated prior to its term, it is a breach of contract and a penalty is assessed based on a formula reviewed and approved by management. Revenue generated from a contract breach is termed settlement income by the Company and included in licensing fees and other income.

 

Under the terms of our franchise agreements, the Company typically promises to provide franchise rights, pre-opening services such as blueprints, operational materials, planning and functional training courses, and ongoing services, such as management of the marketing fund. The Company considers certain pre-opening activities and the franchise rights and related ongoing services to represent two separate performance obligations. The franchise fee revenue has been allocated to the two separate performance obligations using a residual approach. The Company has estimated the value of performance obligations related to certain pre-opening activities deemed to be distinct based on cost plus an applicable margin, and assigned the remaining amount of the initial franchise fee to the franchise rights and ongoing services. Revenue allocated to preopening activities is recognized when (or as) these services are performed. Revenue allocated to franchise rights and ongoing services is deferred until the store opens, and recognized on a straight-line basis over the duration of the agreement, as this ensures that revenue recognition aligns with the customer’s access to the franchise right.

 

Royalty fees from franchised stores represent a 5% fee on net retail and wholesale sales of franchised units. Royalty revenues are recognized on an accrual basis using actual franchise receipts. Generally, franchisees report and remit royalties on a weekly basis. The majority of month-end receipts are recorded on an accrual basis based on actual numbers from reports received from franchisees shortly after the month-end. Estimates are utilized in certain instances where actual numbers have not been received and such estimates are based on the average of the last 10 weeks’ actual reported sales.

 

Royalty revenue is recognized during the respective franchise agreement based on the royalties earned each period as the underlying franchise store sales occur.

 

There are two items involving revenue recognition of contracts that require us to make subjective judgments: the determination of which performance obligations are distinct within the context of the overall contract and the estimated stand-alone selling price of each obligation. In instances where our contract includes significant customization or modification services, the customization and modification services are generally combined and recorded as one distinct performance obligation.

 

11

 

3. Revenue Recognition (continued)

 

Gift Card Breakage Revenue

 

The Company sells gift cards to its customers in its retail stores and through its Corporate office. The Company’s gift cards do not have an expiration date and are not redeemable for cash except where required by law. Revenue from gift cards is recognized upon redemption in exchange for product and reported within franchisee store revenue and the royalty and marketing fees are paid and shown in the Condensed Consolidated Statements of Income. Until redemption, outstanding customer balances are recorded as a liability. An obligation is recorded at the time of sale of the gift card and it is included in accrued expenses on the Company’s Condensed Consolidated Balance Sheets.

 

The liability is reduced when the gift cards are redeemed by a franchise. Although there are no expiration dates for our gift cards, based on our analysis of historical gift card redemption patterns, we can reasonably estimate the amount of gift cards for which redemption is remote, which is referred to as “breakage.” The Company recognizes gift card breakage proportional to actual gift card redemptions on a quarterly basis and the corresponding revenue is included in licensing fees and other revenue. Significant judgments and estimates are required in determining the breakage rate and will be reassessed each quarter. During the quarter ended February 28, 2025, management reassessed its breakage estimate and recognized an additional $12,000 of income, based on the likelihood of the redemption of certain gift cards becoming remote.

 

Nontraditional and rebate revenue

 

As part of the Company’s franchise agreements, the franchisee purchases products and supplies from designated vendors.  The Company may receive various fees and rebates from the vendors and distributors on product purchases by franchisees.  In addition, the Company may collect various initial fees, and those fees are classified as deferred revenue in the balance sheet and straight lined over the life of the contract as deferred revenue in the balance sheet. The Company does not possess control of the products prior to their transfer to the franchisee and products are delivered to franchisees directly from the vendor or their distributors. The Company recognizes the rebates as franchisees purchase products and supplies from vendors or distributors and recognizes the initial fees over the contract life and the fees are reported as licensing fees and other income in the Condensed Consolidated Statements of Income.

 

Marketing Fund

 

Franchise agreements require the franchisee to pay continuing marketing fees on a weekly basis, based on a percentage of franchisee sales. Marketing fees are not paid on franchise wholesale sales. The balance sheet includes marketing fund cash, which is the restricted cash, accounts receivable and unexpended marketing fund contributions. Although the marketing fees are not separate performance obligations distinct from the underlying franchise right, the Company acts as the principal as it is primarily responsible for the fulfillment and control of the marketing services. As a result, the Company records marketing fees in revenues and related marketing fund expenditures in expenses in the Condensed Consolidated Statement of Income.

 

12

 

3. Revenue Recognition (continued)

 

Disaggregation of Revenue

 

The following table presents disaggregation of revenue from contracts with customers:

 

   

For three

months ended

February 28,

2025

   

For three

months ended

February 29,

2024

 
                 

 

Revenue recognized at a point in time

 

 

Sign Shop revenue

  $ -     $ 1,379  

Settlement revenue

    4,875       25,610  

Total revenue at a point in time

    4,875       26,989  

Revenue recognized over time

               

Royalty revenue

    457,194       459,690  

Franchise fees

    8,583       10,246  

License fees

    5,978       5,978  

Gift card revenue

    13,559       2,846  

Nontraditional revenue

    49,966       70,774  

Marketing fund revenue

    217,046       259,411  

Total revenue over time

    752,326       808,945  

Grand total

  $ 757,201     $ 835,934  

 

Contract balances

 

The balance of contract liabilities includes franchise fees, license fees and vendor payments that have ongoing contract rights and the fees are being straight lined over the contract life. Contract liabilities also include marketing fund balances and gift card liability balances.

 

   

February 28, 2025

   

November 30, 2024

 

Liabilities

               

Contract liabilities - current

  $ 462,413     $ 420,379  

Contract liabilities - long-term

    131,025       130,094  

Total Contract Liabilities

  $ 593,438     $ 550,473  

 

   

February 28, 2025

   

November 30, 2024

 

Contracts at beginning of period

  $ 550,473     $ 620,188  

Revenue Recognized during period

    (336,265 )     (1,499,334 )

Additions during period

    379,230       1,429,619  

Contracts at end of period

  $ 593,438     $ 550,473  

 

13

 

3. Revenue Recognition (continued)

 

Contract balances (continued)

 

Transaction price allocated to remaining performance obligations (franchise agreements and license fee agreement) for the year ended November 30:

 

2025

  $ 17,978  *

2026

    21,084  

2027

    22,800  

2028

    16,084  

2029

    14,870  

2030

    13,855  

Thereafter

    45,818  

Total

  $ 152,489  

 

*represents the estimate for the remainder of 2025

 

 

4. Units Open and Under Development

 

Units which are open or under development are as follows:

 

   

February 28, 2025

   

February 29, 2024

 

Stores open:

               

Franchisee-owned stores

    61       64  

Licensed Units

    4       4  
      65       68  
                 

Unopened stores with Franchise

               

Agreements

    4       4  
                 

Total operating units and units with Franchise Agreements

    69       72  

 

 

5. Earnings per Share

 

The following table sets forth the computation of basic and diluted earnings per share:

 

   

For the three months ended:

 
   

February 28, 2025

   

February 29, 2024

 

Numerator:

               

Net income available to common shareholders

  $ 116,267     $ 98,505  
                 

Denominator:

               

Weighted average outstanding shares

               

Basic and diluted common stock

    7,263,508       7,263,508  

Earnings per Share - Basic

  $ 0.02     $ 0.01  

 

14

 

 

6. Goodwill and Other Intangible Assets

 

Accounting Standard Codification (“ASC”) 350 “Goodwill and Other Intangible Assets” requires that assets with indefinite lives no longer be amortized, but instead be subject to annual impairment tests.

 

Following the guidelines contained in ASC 350, the Company tests goodwill and intangible assets that are not subject to amortization for impairment annually or more frequently if events or circumstances indicate that impairment is possible. The Company has elected to conduct its annual test during the first quarter. During the quarters ended February 28, 2025 and February 29, 2024, management qualitatively assessed goodwill to determine whether testing was necessary. Factors that management considers in this assessment include macroeconomic conditions, industry and market considerations, overall financial performance (both current and projected), changes in management and strategy, and changes in the composition and carrying amounts of net assets. If this qualitative assessment indicates that it is more likely than not that the fair value of a reporting unit is less than it’s carrying value, a quantitative assessment is then performed. Based on the qualitative analysis conducted during this quarter, management does not believe that an impairment exists at February 28, 2025 and February 29, 2024.

 

 

7. Lease Commitments

 

The Company rents its office under an operating lease which requires it to pay base rent, real estate taxes, insurance and general repairs and maintenance.  The lease effective during the quarter was signed in June of 2018, effective October 1, 2018, expiring on March 31, 2024.  On February 15, 2024, a lease amendment was signed, effective April 1, 2024 for a 6-year period, expiring March 31, 2030, with an option to renew for a 5-year period.  The amendment continues to require the Company to pay base rent, real estate taxes, insurance and general repairs and maintenance.  The amendment includes a ten-month rent abatement over the lease term, specifically defined in the agreement, and tenant allowance in the amount of $158,940. The tenant allowance is to be applied evenly to the 62 months that were not abated. The renewal option has not been included in the measurement of the lease liability. 

 

Monthly rent expense is recognized on a straight-line basis over the term of the lease. At February 28, 2025 the weighted average remaining lease term was 61 months. The lease amendment is reflected in the balance of the Lease Liability on the balance sheet at the present value of the lease payments using an 8.50% discount rate. The discount rate was considered to be an estimate of the Company’s incremental borrowing rate.

 

Gross future minimum annual rental commitments as of February 28, 2025 are as follows:

 

   

Undiscounted Rent Payments

 

Year Ending November 30:

       

2025

    54,964  

2026

    80,837  

2027

    84,024  

2028

    96,163  

2029

    99,898  

Thereafter

    36,827  

Total Undiscounted Rent Payments

  $ 452,713  
         

Present Value Discount

    (89,658 )

Present Value

  $ 363,055  
         

Short-term lease liability

  $ 49,796  

Long-term lease liability

    313,259  

Total Operating Lease Liability

  $ 363,055  

 

15

 

 

8. Income Taxes

 

For the three months ended February 28, 2025, the Company recorded current tax expense of $65,536 and a deferred tax benefit of $19,736, for a total tax provision of $45,800, with an effective tax rate of 28.3%. For the three months ended February 29, 2024, the Company recorded current tax expense of $60,791 and a deferred tax benefit of $21,791, for a total tax provision of $39,000, with an effective tax rate of 28.4%.

 

 

9. Stockholders Equity

 

On March 7, 2025 the Board of Directors (“Board”) declared a $0.01 quarterly cash distribution/dividend per share, to stockholders of record as of March 24, 2025, payable April 14, 2025. On December 4, 2024 the Board declared a $0.03 cash distribution/dividend per share, $0.01 quarterly and $0.02 special, to stockholders of record as of December 23, 2024, paid January 9, 2025. 

 

On September 6, 2024 the Board declared a $0.01 quarterly cash distribution/dividend, payable on October 11, 2024 to stockholders of record as of September 23, 2024. On June 06, 2024 the Board declared a $0.01 quarterly cash distribution/dividend, paid on July 12, 2024 to stockholders of record as of June 24, 2024. On March 6, 2024 the Board declared a $0.01 quarterly cash distribution/dividend, paid on April 12, 2024 to stockholders of record as of March 21, 2024.

 

On December 11, 2023 the Board declared a $0.02 cash distribution/dividend per share, $0.01 quarterly and $0.01 special to stockholders of record as of December 27, 2023, paid January 16, 2024. On September 12, 2023 the Board declared a $0.01 distribution/dividend per share to stockholders of record as of September 28, 2023, payable October 18, 2023. On June 6, 2023 the Board declared a $0.01 distribution/dividend per share to stockholders of record as of June 22, 2023, paid on July 11, 2023. On March 13, 2023 the Board declared a $0.01 distribution/dividend per share to stockholders of record as of March 30, 2023, paid on April 19, 2023. On December 07, 2022 the Board declared a $0.02 cash distribution/dividend per share, $0.01 quarterly and $0.01 special, to stockholders of record as of December 22, 2022, paid January 11, 2023.

 

On May 6, 2013, the Board authorized and declared a dividend distribution of one right for each outstanding share of the common stock of the Company to stockholders of record at the close of business on May 13, 2013. Each right entitles the registered holder to purchase from the Company one one-thousandth of a share of the Series A Participating Preferred Stock of the Company at an exercise price of $0.90 per one-thousandth of a Preferred Share, subject to adjustment. The complete terms of the Rights are set forth in a Preferred Shares Rights Agreement, dated May 6, 2013, between the Company and IST Shareholder Services, as rights agent.

 

The Board adopted the Rights Agreement to protect stockholders from coercive or otherwise unfair takeover tactics. In general terms, it works by imposing a significant penalty upon any person or group, other than exempt person as defined in the agreement, that acquires 15% (or 20% in the case of certain institutional investors who report their holdings on Schedule 13G) or more of the Common Shares without the approval of the Board. As a result, the overall effect of the Rights Agreement and the issuance of the Rights may be to render more difficult a merger, tender or exchange offer or other business combination involving the Company that is not approved by the Board. However, neither the Rights Agreement nor the Rights should interfere with any merger, tender or exchange offer or other business combination approved by the Board.

 

Full details about the Rights Plan are contained in a Form 8-K filed by the Company with the U.S. Securities and Exchange Commission on May 7, 2013.

 

16

 

9. Stockholders Equity (continued)

 

On June 18, 2014 an amendment to the Preferred Shares Rights Agreement was filed appointing American Stock Transfer & Trust Company, LLC as successor to Illinois Stock Transfer Company. All original rights and provisions remain unchanged. On August 18, 2015 an amendment was filed to the Preferred Shares Rights Agreement changing the final expiration date to mean the fifth anniversary of the date of the original agreement. All other original rights and provisions remain the same. On May 22, 2017 an amendment was filed extending the final expiration date to mean the seventh anniversary date of the original agreement. All other original rights and provisions remain the same. On February 22, 2019 an amendment was filed extending the final expiration date to mean the ninth anniversary date of the original agreement. All other original rights and provisions remain the same. On March 4, 2021 an amendment was filed extending the final expiration date to mean the eleventh anniversary date of the original agreement. All other original rights and provisions remain the same. On April 4, 2023 an amendment was filed extending the final expiration date to mean the fourteenth anniversary date of the original agreement. All other original rights and provisions remain the same.

 

 

 

ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Certain statements contained in Management's Discussion and Analysis of Financial Condition and Results of Operations, including statements regarding the development of the Company's business, the markets for the Company's products, anticipated capital expenditures, and the effects of completed and proposed acquisitions, and other statements contained herein regarding matters that are not historical facts, are forward-looking statements as is within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Because such statements include risks and uncertainties, actual results could differ materially from those expressed or implied by such forward-looking statements as set forth in this report, the Company's Annual Report on Form 10-K and other reports that the Company files with the Securities and Exchange Commission. Certain risks and uncertainties are wholly or partially outside the control of the Company and its management, including its ability to attract new franchisees; the continued success of current franchisees; the effects of competition on franchisees and consumer acceptance of the Company's products in new and existing markets; fluctuation in development and operating costs; brand awareness; availability and terms of capital; adverse publicity; acceptance of new product offerings; availability of locations and terms of sites for store development; food, labor and employee benefit costs; changes in government regulation (including increases in the minimum wage); regional economic and weather conditions; the hiring, training, and retention of skilled corporate and restaurant management; and the integration and assimilation of acquired concepts. Accordingly, readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date hereof. The Company undertakes no obligation to publicly release the results of any revision to these forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

17

 

General

 

There are 61 franchised and 4 licensed units at February 28, 2025 compared to 64 franchised and 4 licensed units at February 29, 2024.  System-wide revenues for the three months ended February 28, 2025 were $9.4 million and February 29, 2024 was $9.6 million.

 

The Company's revenues are derived primarily from the ongoing royalties paid to the Company by its franchisees and receipt of initial franchise fees.  Additionally, the Company derives revenue from the sale of licensed products (My Favorite Muffin mix, and Brewster's coffee), and through nontraditional channels of distribution.

 

Royalty fees represent a 5% fee on net retail and wholesale sales of franchised units. Royalty revenues are recognized on an accrual basis using actual franchise receipts. Generally, franchisees report and remit royalties on a weekly basis. The majority of month-end receipts are recorded on an accrual basis based on actual numbers from reports received from franchisees shortly after the month-end. Estimates are utilized in certain instances where actual numbers have not been received and such estimates are based on the average of the last 10 weeks’ actual reported sales.

 

There are two items involving revenue recognition of contracts that require us to make subjective judgments: the determination of which performance obligations are distinct within the context of the overall contract and the estimated stand-alone selling price of each obligation. In instances where our contract includes significant customization or modification services, the customization and modification services are generally combined and recorded as one distinct performance obligation.

 

The Company earns licensing fees from the sale of BAB branded products, which includes coffee, cream cheese, muffin mix and frozen bagels from a third-party commercial bakery, to the franchised and licensed units.

 

As of February 28, 2025, the Company employed 11 full-time employees and one part-time employee at the Corporate office. The employees are responsible for corporate management and oversight, accounting, advertising and franchising.  None of the Company's employees are subject to any collective bargaining agreements and management considers its relations with its employees to be good.

 

Results of Operations

 

Three Months Ended February 28, 2025 versus Three Months Ended February 29, 2024

 

For the three months ended February 28, 2025 and February 29, 2024, the Company reported net income of $116,000 and $99,000, respectively. Total revenue of $757,000 decreased $79,000, or 9.4%, for the three months ended February 28, 2025, as compared to total revenue of $836,000 for the three months ended February 29, 2024.

 

Royalty fee revenue of $457,000, for the quarter ended February 28, 2025, decreased $3,000, or 0.7%, from the $460,000 for quarter ended February 29, 2024. Fiscal 2024 was leap year and included one additional sales day.

 

Franchise fee revenue was $9,000, for the quarter ended February 28, 2025, a decrease of $1,000, or 10.0%, from $10,000 for February 29, 2024. In the first quarter 2025 there was a transfer compared to a store opened in 2024, and then both years had normal annual amortization. Licensing fee and other income of $74,000, for the quarter ended February 28, 2025, decreased $33,000 or 29.9% from $107,000 for same quarter 2024. Settlement revenue decreased $21,000 in the first quarter 2025 primarily from a note receivable for a store that closed in 2024 and license fee revenue decreased by $21,000 primarily because a final payment on an annual coffee contract was made, and these were offset by an increase in gift card revenue of $11,000 in the first quarter 2025 compared to the same period 2024.

 

18

 

Marketing Fund revenues of $217,000, for the quarter ended February 28, 2024, decreased $42,000, or 16.2% from $259,000 for the quarter ended February 29, 2024. This is offset by a reduction of $42,000 in marketing fund expenses.

 

Total operating expenses of $610,000, for the quarter ended February 28, 2025, decreased $104,000, or 14.6% from $714,000 for the quarter ended February 29, 2024. The decrease was primarily related to a decrease in, marketing fund expenses of $42,000, a decrease in provision for credit losses of $23,000, and a decrease in health benefit expense of $21,000 because of some employees transitioning to Medicare. Franchise development expenses were down $6,000 in the three months of 2025 because a new store was opened in the same period 2024 and general business expenses were down in the first quarter 2025 compared to the same period 2024.

 

For the three months ended February 28, 2025 the provision for income tax was $46,000, compared to $39,000 for the three months ending February 29, 2024.

 

Earnings per share, as reported for basic and diluted outstanding shares, was $0.02 for the quarter ended February 28, 2025 and $0.01 earnings for quarter ended February 29, 2024.

 

Liquidity and Capital Resources

 

At February 28, 2025, the Company had working capital of $1,662,000 and unrestricted cash of $2,005,000. At February 29, 2024 the Company had working capital of $1,529,000, and unrestricted cash of $1,890,000.

 

During the three months ended February 28, 2025, the Company had net income of $116,000 and operating activities provided cash of $105,000. The principal adjustments to reconcile the net income to cash provided by operating activities for the three months ending February 28, 2025 was depreciation and amortization of $1,000 and noncash lease expense of $22,000, less $1,000 provision for credit losses and deferred tax expense of $20,000. In addition, changes in operating assets and liabilities decreased cash by $14,000. During the three months ended February 29, 2024, the Company had net income of $99,000 and operating activities provided cash of $192,000. The principal adjustments to reconcile the net income to cash provided by operating activities for the three months ending February 29, 2024 was depreciation and amortization of $1,000, noncash lease expense $25,000 and $23,000 provision for uncollectible accounts, less deferred tax expense of $22,000. In addition, changes in operating assets and liabilities increased cash by $67,000.

 

Cash distributions/dividends used $218,000 and $145,000 in financing activities for the three months ending February 28, 2025 and February 29, 2024, respectively.

 

Cash Distribution and Dividend Policy

 

It is the Company’s intent that future cash distributions/dividend payments will be considered after reviewing profitability expectations and financing needs and will be declared at the discretion of the Board of Directors. The Company will continue to analyze its ability to pay cash distributions/dividends on a quarterly basis. For 2025, a $0.03 cash distribution/dividend was declared for the first quarter and a $0.01 cash distribution/dividend has been declared for the second quarter.

 

Determination of whether distributions are considered a cash distribution, cash dividend or combination of the two will not be made until after December 31, 2025, as the classification or combination is dependent upon the Company’s earnings and profits for tax purposes for its fiscal year ending November 30, 2025.

 

19

 

Recent Accounting Pronouncements

 

In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures” which is intended to simplify various aspects related to accounting for income taxes. ASU 2023-09 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in ASU 2023-09 are effective for public business entities for fiscal years beginning after December 15, 2024, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. The Company will adopt ASU 2023-09 for fiscal year ending November 30, 2026.

 

Management does not believe that there are any recently issued and effective or not yet effective accounting pronouncements as of February 28, 2025 that would have or are expected to have any significant effect on the Company’s financial position, cash flows or income statement.

 

Critical Accounting Policies

 

The Company has identified other significant accounting policies that, as a result of the judgments, uncertainties, uniqueness and complexities of the underlying accounting standards and operations involved could result in material changes to its financial condition or results of operations under different conditions or using different assumptions.  The Company's most critical accounting policies are related to revenue recognition, valuation of long-lived and intangible assets, deferred tax assets and the related valuation allowance.  Details regarding the Company's use of these policies and the related estimates are described in the Company's Annual Report on Form 10-K for the fiscal year ended November 30, 2024, filed with the Securities and Exchange Commission on February 26, 2025. 

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

BAB, Inc. has no interest, currency or derivative market risk.

 

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of both our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this report. Based on such evaluation, both our Chief Executive Officer and Chief Financial Officer have concluded that, as of February 28, 2025 our disclosure controls and procedures are effective (i) to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) to ensure that information required to be disclosed by us in the reports that we submit under the Exchange Act is accumulated and communicated to our management, including our executive and financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

There have been no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15(d)-15(f) under the Exchange Act) during the three months ending February 28, 2025 to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Compliance with Section 404 of Sarbanes-Oxley Act

The Company is in compliance with Section 404 of the Sarbanes-Oxley Act of 2002 (the “Act”).

 

20

 

PART II

 

ITEM 1.

LEGAL PROCEEDINGS

 

We may be subject to various legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of such proceedings or claims cannot be predicted with certainty, management does not believe that the outcome of any of such proceedings or claims will have a material effect on our financial position. We know of no pending or threatened proceeding or claim to which we are or will be a party.

 

ITEM 2.  

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

None.

 

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4.

MINE SAFETY DISCLOSURES

 

Not applicable

 

 

ITEM 5.

OTHER INFORMATION

 

There was no adoption, modification or termination of any Rule 10b5-1 or non-Rule 10b5-1 plans by any Directors or Officers of the Company in the quarter ended February 28, 2025.

 

21

 

 

(a)  EXHIBITS

 

The following exhibits are filed herewith.

 

 

INDEX NUMBER DESCRIPTION

3.1 Articles of Incorporation (See Form 10-KSB for year ended November 30, 2006 filed February 28, 2007)

3.2 Bylaws of the Company (See Form 10-KSB for year ended November 30, 2006 filed February 28, 2007)

4.1 Preferred Shares Rights Agreement (See Form 8-K filed May 7, 2013)

4.2 Preferred Shares Rights Agreement Amendment No. 1 (See Form 8-K filed June 18, 2014)

4.3 Preferred Shares Rights Agreement Amendment No. 2 (See Form 8-K filed August 18, 2015)

4.4 Preferred Shares Rights Agreement Amendment No. 3 (See Form 8-K filed May 22, 2017)

4.5 Preferred Shares Rights Agreement Amendment No. 4 (See Form 8-K filed February 25, 2019)

4.6 Preferred Shares Rights Agreement Amendment No. 5 (See Form 8-K filed March 8, 2021)

4.7 Preferred Shares Rights Agreement Amendment No. 6 (See Form 8-K filed April 4, 2023)

21.1 List of Subsidiaries of the Company

31.1, 31.2 Section 302 of the Sarbanes-Oxley Act of 2002

32.1, 32.2 Section 906 of the Sarbanes-Oxley Act of 2002

101.INS Inline XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)

101.SCH Inline XBRL Taxonomy Extension Schema

101.CAL Inline XBRL Taxonomy Extension Calculation

101.DEF Inline XBRL Taxonomy Extension Definition

101.LAB Inline XBRL Taxonomy Extension Labels

101.PRE Inline XBRL Taxonomy Extension Presentation

104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

 

22

 

SIGNATURE

 

In accordance with the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

BAB, Inc.

 

Dated: April 11, 2025

/s/ Geraldine Conn

 
 

Geraldine Conn

 
 

Chief Financial Officer

 

 

 

23
EX-21.1 2 ex_798165.htm EXHIBIT 21.1 ex_798165.htm

 

Exhibit 21.1

 

BAB Systems, Inc., an Illinois corporation

 

BAB Operations, Inc., an Illinois corporation

 

BAB Investments, Inc., an Illinois corporation

 

 

 
EX-31.1 3 ex_798157.htm EXHIBIT 31.1 ex_798157.htm

 

Exhibit 31.1

 

CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER PURSUANT TO RULE 13A-14 (a) OR RULE 15d-14 (a) OF THE SECURITIES EXCHANGE ACT OF 1934.

 

I, Michael W. Evans, certify that:

 

 

(1)

I have reviewed this quarterly report on Form 10-Q of BAB, 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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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: April 11, 2025

By:

/s/ Michael W. Evans

 

 

 

 

 

 

 

Michael W. Evans, Chief Executive Officer

 

                                    

 

 

 
EX-31.2 4 ex_798158.htm EXHIBIT 31.2 ex_798158.htm

 

Exhibit 31.2

 

CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO RULE 13A-14 (a) OR RULE 15d-14 (a) OF THE SECURITIES EXCHANGE ACT OF 1934.

 

I, Geraldine Conn, certify that:

 

 

(1)

I have reviewed this quarterly report on Form 10-Q of BAB, 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 small business issuer 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 (the registrant’s fourth fiscal quarter in the case of an annual report) 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 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: April 11, 2025 

By:

/s/ Geraldine Conn

 

 

 

 

 

 

 

Geraldine Conn, Chief Financial Officer 

 

                                       

 

 

 
EX-32.1 5 ex_798159.htm EXHIBIT 32.1 ex_798159.htm

 

Exhibit 32.1

 

BAB, Inc.

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 BAB, Inc. (the "Company") Quarterly Report on Form 10-Q for the period ended February 28, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Michael W. Evans, Chief Executive Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

 

 

1.

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities and Exchange Act of 1934, as amended; and

 

 

2.

The information contained in the Report fairly presents, in all material respects, the financial condition, results of operations, and cash flows of the Company.

 

 

Date:  April 11, 2025

By:

/s/ Michael W. Evans

 

 

 

 

 

 

 

Michael W. Evans, Chief Executive Officer

 

                                                      

 
EX-32.2 6 ex_798160.htm EXHIBIT 32.2 ex_798160.htm

 

Exhibit 32.2

 

BAB, Inc.

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 BAB, Inc. (the "Company") Quarterly Report on Form 10-Q for the period ended February 28, 2025, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Geraldine Conn, Chief Financial Officer of the Company, certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

 

 

1.

The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities and Exchange Act of 1934, as amended; and

 

 

2.

The information contained in the Report fairly presents, in all material respects, the financial condition, results of operations, and cash flows of the Company.

 

 

 

Date:  April 11, 2025

By:

/s/ Geraldine Conn

 

 

 

 

 

 

 

Geraldine Conn, Chief Financial Officer

 

                 

 

 
EX-101.SCH 7 babb-20250228.xsd XBRL TAXONOMY EXTENSION SCHEMA 000 - Document - Document And Entity Information link:calculationLink link:definitionLink link:presentationLink 001 - Statement - Consolidated Balance Sheets (Current Period Unaudited) link:calculationLink link:definitionLink link:presentationLink 002 - Statement - Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) link:calculationLink link:definitionLink link:presentationLink 003 - Statement - Consolidated Statements of Income (Unaudited) link:calculationLink link:definitionLink link:presentationLink 004 - Statement - Consolidated Statements of Cash Flows (Unaudited) link:calculationLink link:definitionLink link:presentationLink 005 - Disclosure - Note 1 - Nature of Operations link:calculationLink link:definitionLink link:presentationLink 006 - Disclosure - Note 2 - Summary of Significant Accounting Policies link:calculationLink link:definitionLink link:presentationLink 007 - Disclosure - Note 3 - Revenue Recognition link:calculationLink link:definitionLink link:presentationLink 008 - Disclosure - Note 4 - Units Open and Under Development link:calculationLink link:definitionLink link:presentationLink 009 - Disclosure - Note 5 - Earnings Per Share link:calculationLink link:definitionLink link:presentationLink 010 - Disclosure - Note 6 - Goodwill and Other Intangible Assets link:calculationLink link:definitionLink link:presentationLink 011 - Disclosure - Note 7 - Lease Commitments link:calculationLink link:definitionLink link:presentationLink 012 - Disclosure - Note 8 - Income Taxes link:calculationLink link:definitionLink link:presentationLink 013 - Disclosure - Note 9 - Stockholder's Equity link:calculationLink link:definitionLink link:presentationLink 995445 - Disclosure - Significant Accounting Policies (Policies) link:calculationLink link:definitionLink link:presentationLink 995446 - Disclosure - Note 2 - Summary of Significant Accounting Policies (Tables) link:calculationLink link:definitionLink link:presentationLink 995447 - Disclosure - Note 3 - Revenue Recognition (Tables) link:calculationLink link:definitionLink link:presentationLink 995448 - Disclosure - Note 4 - Units Open and Under Development (Tables) link:calculationLink link:definitionLink link:presentationLink 995449 - Disclosure - Note 5 - Earnings Per Share (Tables) link:calculationLink link:definitionLink link:presentationLink 995450 - Disclosure - Note 7 - Lease Commitments (Tables) link:calculationLink link:definitionLink link:presentationLink 995451 - Disclosure - Note 1 - Nature of Operations (Details Textual) link:calculationLink link:definitionLink link:presentationLink 995452 - Disclosure - Note 2 - Summary of Significant Accounting Policies (Details Textual) link:calculationLink link:definitionLink link:presentationLink 995453 - Disclosure - Note 2 - Summary of Significant Accounting Policies - Summary of Portfolio Segments for Receivables (Details) link:calculationLink link:definitionLink link:presentationLink 995454 - Disclosure - Note 2 - Summary of Significant Accounting Policies - Allowance for Credit Losses (Details) link:calculationLink link:definitionLink link:presentationLink 995455 - Disclosure - Note 2 - Summary of Significant Accounting Policies - Summary of Past Due Financing Receivables (Details) link:calculationLink link:definitionLink link:presentationLink 995456 - Disclosure - Note 2 - Summary of Significant Accounting Policies - Schedule of Receivables by Year and Risk Rating (Details) link:calculationLink link:definitionLink link:presentationLink 995457 - Disclosure - Note 3 - Revenue Recognition (Details Textual) link:calculationLink link:definitionLink link:presentationLink 995458 - Disclosure - Note 3 - Revenue Recognition - Cash Flow Statement Reconciliation (Details) link:calculationLink link:definitionLink link:presentationLink 995459 - Disclosure - Note 3 - Revenue Recognition - Disaggregation of Revenue (Details) link:calculationLink link:definitionLink link:presentationLink 995460 - Disclosure - Note 3 - Revenue Recognition - Contract Balances Subject to ASC 606 (Details) link:calculationLink link:definitionLink link:presentationLink 995461 - Disclosure - Note 3 - Revenue Recognition - Changes in Contract Balances (Details) link:calculationLink link:definitionLink link:presentationLink 995462 - Disclosure - Note 3 - Revenue Recognition - Remaining Performance Obligations (Details) link:calculationLink link:definitionLink link:presentationLink 995463 - Disclosure - Note 3 - Revenue Recognition - Remaining Performance Obligations 2 (Details) link:calculationLink link:definitionLink link:presentationLink 995464 - Disclosure - Note 4 - Units Open and Under Development - Operating Units (Details) link:calculationLink link:definitionLink link:presentationLink 995465 - Disclosure - Note 5 - Earnings Per Share - Computation of Earnings Per Share (Details) link:calculationLink link:definitionLink link:presentationLink 995466 - Disclosure - Note 6 - Goodwill and Other Intangible Assets (Details Textual) link:calculationLink link:definitionLink link:presentationLink 995467 - Disclosure - Note 7 - Lease Commitments (Details Textual) link:calculationLink link:definitionLink link:presentationLink 995468 - Disclosure - Note 7 - Lease Commitments - Gross Future Minimum Annual Rental Commitments (Details) link:calculationLink link:definitionLink link:presentationLink 995469 - Disclosure - Note 8 - Income Taxes (Details Textual) link:calculationLink link:definitionLink link:presentationLink 995470 - Disclosure - Note 9 - Stockholder's Equity (Details Textual) link:calculationLink link:definitionLink link:presentationLink EX-101.DEF 8 babb-20250228_def.xml XBRL TAXONOMY EXTENSION DEFINITION LINKBASE EX-101.LAB 9 babb-20250228_lab.xml XBRL TAXONOMY EXTENSION LABEL LINKBASE Document And Entity Information Other Noncash Investing and Financing Items [Abstract] Note To Financial Statement Details Textual us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths 2025 Significant Accounting Policies us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearTwo 2026 O 2025 Q2 Dividends [Member] Represents information pertaining to ordinary 2025 Q2 dividends. Note 2 - Summary of Significant Accounting Policies Note 3 - Revenue Recognition Note 4 - Units Open and Under Development Note 5 - Earnings Per Share Note 7 - Lease Commitments Note 2 - Summary of Significant Accounting Policies - Summary of Portfolio Segments for Receivables (Details) Note 2 - Summary of Significant Accounting Policies - Allowance for Credit Losses (Details) Note 2 - Summary of Significant Accounting Policies - Summary of Past Due Financing Receivables (Details) Income Tax Disclosure [Text Block] Note 2 - Summary of Significant Accounting Policies - Schedule of Receivables by Year and Risk Rating (Details) Note 3 - Revenue Recognition - Cash Flow Statement Reconciliation (Details) Note 3 - Revenue Recognition - Disaggregation of Revenue (Details) Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block] Note 3 - Revenue Recognition - Contract Balances Subject to ASC 606 (Details) Franchise [Member] us-gaap_LiabilitiesCurrent Total Current Liabilities Lessee, Leases [Policy Text Block] Note 3 - Revenue Recognition - Changes in Contract Balances (Details) Note 3 - Revenue Recognition - Remaining Performance Obligations (Details) Note 3 - Revenue Recognition - Remaining Performance Obligations 2 (Details) Note 4 - Units Open and Under Development - Operating Units (Details) Note 5 - Earnings Per Share - Computation of Earnings Per Share (Details) Other Assets, Policy [Policy Text Block] Disclosure of accounting policy for measuring the value of other assets. Note 7 - Lease Commitments - Gross Future Minimum Annual Rental Commitments (Details) Additions during period Amount of increase (decrease) in right to consideration in exchange for good or service transferred to customer when right is conditioned on something other than passage of time from transfer to receivable due to right to consideration becoming unconditional. Notes To Financial Statements babb_ContractWithCustomerAssetRevenueRecognized Revenue Recognized during period Amount of increase (decrease) in contract with customer asset in revenue recognized which increases (decreases) right to consideration in exchange for good or service transferred to customer when right is conditioned on something other than passage of time. Notes To Financial Statements [Abstract] Noncash lease expense Amount of noncash lease expense during the period. us-gaap_LesseeOperatingLeaseRenewalTerm Lessee, Operating Lease, Renewal Term Internal Credit Assessment [Axis] Internal Credit Assessment [Domain] Depreciation and amortization us-gaap_DepreciationDepletionAndAmortization us-gaap_AssetsCurrent Total Current Assets babb_NumberOfWhollyOwnedSubsidiaries Number of Wholly Owned Subsidiaries Represents number of wholly owned subsidiaries. Equity [Text Block] Advertising Cost [Policy Text Block] Common stock -$.001 par value; 15,000,000 shares authorized; 8,466,953 shares issued and 7,263,508 shares outstanding as of February 28, 2025 and November 30, 2024 us-gaap_InvestmentOwnedAtFairValue Investment Owned, Fair Value Goodwill Adjustments to reconcile net income to cash flows provided by operating activities: Common stock, authorized (in shares) Contract Liabilities - Current Contract liabilities - current Common stock, issued (in shares) Financial Asset, Not Past Due [Member] us-gaap_LesseeOperatingLeaseDiscountRate Lessee, Operating Lease, Discount Rate Common stock, par value (in dollars per share) Accrued expenses and other current liabilities Amount of accrued liabilities incurred to vendors for goods and services received, and current liabilities classified as other, payable within one year or the normal operating cycle, if longer. Goodwill and Intangible Assets Disclosure [Text Block] Income tax payable Statistical Measurement [Domain] Maximum [Member] Minimum [Member] Accounts payable Units Under Development [Member] Stores not opened, under development. Product and Service [Axis] Proceeds from sale of asset Licensed Units [Member] Stores operating under license. Product and Service [Domain] Statistical Measurement [Axis] Preferred shares - value Interest paid us-gaap_PolicyTextBlockAbstract Accounting Policies Income taxes paid Preferred shares, authorized (in shares) Preferred Stock, Par or Stated Value Per Share (in dollars per share) Revenues O 2023 Q3 Dividends [Member] Represents ordinary dividends to be paid in Q3 2023. O 2024 Q4 Dividends [Member] Represents ordinary dividends payable in Q4 2024. us-gaap_ProvisionForLoanLeaseAndOtherLosses Provision for Credit Losses Operating lease liability us-gaap_IncreaseDecreaseInOperatingLeaseLiability us-gaap_ProvisionForLoanLossesExpensed Provision for Credit Losses, Notes Receivable O 2024 Q2 Dividends [Member] Represents ordinary dividends payable in Q2 2024. us-gaap_Assets Total Assets Supplemental disclosure of cash flow information: Cumulative Effect, Period of Adoption [Domain] O 2023 Q2 Dividends [Member] Represents ordinary dividends to be paid in Q2 2023. Cumulative Effect, Period of Adoption [Axis] Cumulative Effect, Period of Adoption, Adjustment [Member] us-gaap_PropertyPlantAndEquipmentUsefulLife Property, Plant and Equipment, Useful Life O 2024 Q1 Dividends [Member] Represents ordinary dividends paid in Q1 2024. Units Open and Under Development [Text Block] The total disclosure for the number of operating units that are open or under development. O 2024 Q1 Ordinary and Special Dividends [Member] Represents both ordinary and special dividends to be paid in Q1 2024. Operating activities O 2023 Q4 Dividends [Member] Represents ordinary dividends to be paid in Q4 2023 Net income available to common shareholders S 2024 Q1 Dividends [Member] Represents special dividends paid in Q1 2024. Commitments Disclosure [Text Block] us-gaap_SalesTypeLeaseImpairmentLoss Provision for Credit Losses, Lease Receivable Statement [Line Items] Trade accounts and notes receivable, allowance for doubtful accounts Trade accounts and notes receivable (net of allowance for credit losses of $50,340 in 2025 and $51,103 in 2024) Additional paid-in capital babb_TotalReceivablesAllowanceForCreditLosses Less: Allowance for Credit Losses The allowance for credit losses for all receivables. O 2023 Q1 Dividends [Member] Represents ordinary shares to be paid Q1 2023. babb_TotalReceivablesAfterAllowanceForCreditLossesCurrentPortion Less: Current Portion The current portion of total receivables after allowance for credit losses. babb_TotalReceivablesAfterAllowanceForCreditLossTotal Total Receivables The total amount of receivables after the allowances for credit losses. S 2023 Q1 Dividends [Member] Represents special dividends to be paid Q1 2023. REVENUES O 2023 Q1 Ordinary and Special Dividends [Member] Represents both ordinary and special dividends to be paid in Q1 2023. Leasehold Improvements [Member] us-gaap_ContractWithCustomerAssetNet Contracts Contracts Vendor Related [Member] Related to vendors. Property, Plant and Equipment, Policy [Policy Text Block] babb_TotalReceivablesAfterAllowanceForCreditLossesNoncurrent Long-Term Receivables The non-current portion of total receivables after the allowance for credit losses. Long-Lived Tangible Asset [Axis] Long-Lived Tangible Asset [Domain] Internal Grade 4 [Member] Represents the Internal Grade 4 risk rating. Internal Grade 3 [Member] Represents the Internal Grade 3 risk rating. Current Assets Internal Grade 1 [Member] Represents internal grade 1 risk rating. Restricted cash us-gaap_RestrictedCashAndCashEquivalents O 2024 Q3 Dividends [Member] Represents ordinary dividends to be paid in Q3 2024. Internal Grade, total babb_NotesAndLeaseReceivablesNetOfUnamortizedInterest Notes and Lease Receivables, Net of Unamortized Interest The total notes and lease receivables, net of unamortized interest. Internal Grade 2 [Member] Represents the internal grade 2 risk rating. us-gaap_NetIncomeLoss Net Income Net Income Definite lived intangible assets, accumulated amortization Definite lived intangible assets (net of accumulated amortization of $143,644 in 2025 and $142,664 in 2024) us-gaap_CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations Total cash and restricted cash Cash and Restricted Cash - Beginning of Period Cash and Restricted Cash - End of Period Interest income License [Member] us-gaap_CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect Net (Decrease)/Increase in Cash and Restricted Cash Financing Receivable Credit Quality Indicators [Table Text Block] Marketing fund contributions receivable from franchisees and stores Amount to be collected within one year of the balance sheet date (or one operating cycle, if longer) from franchisees for the marketing fund including amounts billed and unbilled as of the balance sheet date. us-gaap_Liabilities Total Liabilities us-gaap_NetCashProvidedByUsedInFinancingActivities Net Cash Used In Financing Activities us-gaap_OperatingIncomeLoss Income from operations us-gaap_NetCashProvidedByUsedInOperatingActivities Net Cash Provided by Operating Activities Prepaid expenses and other current assets us-gaap_NetCashProvidedByUsedInInvestingActivities Net Cash Provided by Investing Activities Financial Asset, 1 to 29 Days Past Due [Member] babb_PreferredStockDividendsNumberOfRightsDeclared1 Preferred Stock Dividends Number of Rights Declared Number of rights declared in preferred stock dividends. Financial Asset, 30 to 59 Days Past Due [Member] Financial Asset, 60 to 89 Days Past Due [Member] Financial Asset, Equal to or Greater than 90 Days Past Due [Member] Trademarks Right to Purchase Series A Preferred Stock [Member] Represents information pertaining to the right to purchase shares of Series A Preferred Stock. Financing Receivable, Past Due [Table Text Block] Financial Asset, Aging [Axis] Receivables Financial Asset, Aging [Domain] Deferred tax liability babb_TotalReceivablesBeforeAllowanceForCreditLosses Total Receivables, Before Allowance for Credit Losses The total receivables before allowances for credit losses. babb_AllowanceForCreditLossTotal Balance Balance The total allowance for credit losses. Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment us-gaap_ContractWithCustomerLiability Total Contract Liabilities Property, plant and equipment (net of accumulated depreciation of $159,414 in both 2025 and 2024. babb_PreferredStockDividendsNumberOfRightsMinimumPercentOfCommonStockThatMustBeAcquiredToMakeRightsExercisable Preferred Stock Dividends Number of Rights Minimum Percent of Common Stock that must be Acquired to Make Rights Exercisable Number of rights minimum percent of common stock that must be acquired to make rights exercisable in preferred stock dividends. Internal Grade, year two babb_NotesAndLeaseReceivablesOriginatedInFiscalYearBeforeLatestFiscalYear Represents the notes and lease receivables originating from the fiscal year before the latest fiscal year. Internal Grade, year one babb_NotesAndLeaseReceivablesOriginatedInCurrentFiscalYear Represents the notes and lease receivables originating from the current fiscal year. babb_PreferredStockDividendsNumberOfRightsMinimumPercentOfCommonStockThatMustBeAcquiredToMakeRightsExercisableInstitutionalInvestors Preferred Stock Dividends Number of Rights Minimum Percent of Common Stock that Must be Acquired to Make Rights Exercisable, Institutional Investors The percentage of common stock that must be acquired by institutional investors in order for preferred stock rights to become exercisable. Internal Grade, year four babb_NotesAndLeaseReceivablesOriginatedThreeYearsBeforeLatestFiscalYear The notes and lease receivables originating from three years before the latest fiscal year. Internal Grade, year three babb_NotesAndLeaseReceivablesOriginatedTwoYearsBeforeLatestFiscalYear The notes and lease receivables originating from two years before the latest fiscal year. babb_AllowanceForCreditLossesWriteOff Write-offs Represents the total allowance for credit loss write-offs. babb_AllowanceForCreditLossesRecoveries Recoveries Represents the total recoveries from allowances for credit losses. Accounting Standards Update [Domain] Internal Grade, prior babb_NotesAndLeaseReceivablesOriginatedFiveOrMoreYearsBeforeLatestFiscalYear The notes and lease receivables originating five or more years before the latest fiscal year. Internal Grade, year five babb_NotesAndLeaseReceivablesOriginatedFourYearsBeforeLatestFiscalYear The notes and lease receivables originating four years before the latest fiscal year. Accounting Standards Update [Axis] babb_TenantAllowance Tenant Allowance Represents the tenant allowances. us-gaap_PaymentsOfDividends Cash distributions/dividends us-gaap_AccountsReceivableGross Accounts Receivable us-gaap_NotesReceivableGross Notes Receivable Net Cash Provided by Investing Activities Scenario [Domain] Forecast [Member] Earnings Per Share [Text Block] Scenario [Axis] Accounting Standards Update 2016-13 [Member] us-gaap_IncomeTaxExpenseBenefit Total Tax Provision Income Tax Expense (Benefit) Accrued liabilities us-gaap_IncreaseDecreaseInAccruedLiabilities Equity Components [Axis] Equity Component [Domain] Current tax expense Current Income Tax Expense (Benefit) Accounts payable us-gaap_IncreaseDecreaseInAccountsPayable us-gaap_RevenueRemainingPerformanceObligationExpectedTimingOfSatisfactionPeriod1 Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) us-gaap_ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 Class of Warrant or Right, Exercise Price of Warrants or Rights us-gaap_RevenueRemainingPerformanceObligation Remaining Performance Obligation Class of Warrant or Right [Axis] Income Tax Expense (Benefit), Continuing Operations [Abstract] Class of Warrant or Right [Domain] Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis] us-gaap_ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight Class of Warrant or Right, Number of Securities Called by Each Warrant or Right Marketing fund expenses Represents the amount of marketing fund expenses for the period. us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest Income before provision for income taxes us-gaap_OperatingExpenses Total Operating Expenses Accounts Receivable, Allowance for Credit Loss [Table Text Block] Travel Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Table Text Block] Restricted cash Cash and cash equivalents Cash Royalty [Member] Timing of Transfer of Good or Service [Domain] Transferred at Point in Time [Member] Transferred over Time [Member] Disaggregation of Revenue [Table Text Block] Contract Liabilities, Current and Accrued Expenses and Other Current Liabilities [Member] Represents the current portion of contract liabilities and accrued expenses and other current liabilities. Timing of Transfer of Good or Service [Axis] Revenue from Contract with Customer [Text Block] Cash and Cash Equivalents, Policy [Policy Text Block] Statement of Financial Position Location, Balance [Axis] babb_InitialFranchiseTerm Initial Franchise Term The initial term of a franchise agreement. Statement of Financial Position Location, Balance [Domain] Document Quarterly Report Receivable [Policy Text Block] Entity Incorporation, State or Country Code Amendment Flag us-gaap_FinancingReceivableAllowanceForCreditLossesRecovery Recoveries, Notes Receivable Non-traditional Revenue [Member] Revenue from non-traditional sources. us-gaap_FinancingReceivableAllowanceForCreditLossesWriteOffs Write-offs, Notes Receivable Sign Shop [Member] Revenue from Sign Shop. Accounting Policies [Abstract] Significant Accounting Policies [Text Block] Gift Card [Member] Revenue from gift cards. Document Transition Report dei_CityAreaCode City Area Code Basis of Accounting, Policy [Policy Text Block] Use of Estimates, Policy [Policy Text Block] New Accounting Pronouncements, Policy [Policy Text Block] Contract With Customer Asset and Liability, Subject to Change [Table Text Block] Tabular disclosure of contract balances which are subject to change under newly adopted accounting policies. dei_EntityInteractiveDataCurrent Entity Interactive Data Current Cash distributions declared per share (in dollars per share) Common Stock, Dividends, Per Share, Declared us-gaap_AllowanceForDoubtfulAccountsReceivableRecoveries Recoveries, Accounts Receivable Licensing Fees and Other Income [Member] Represents information pertaining to licensing fees and other income. Deferred revenue us-gaap_IncreaseDecreaseInContractWithCustomerLiability Common stock, outstanding (in shares) Preferred Stock, Shares Outstanding (in shares) Title of 12(b) Security us-gaap_AllowanceForDoubtfulAccountsReceivableWriteOffs Write-offs, Accounts Receivable Current Fiscal Year End Date Receivable Type [Axis] Receivable [Domain] Cash, Cash Equivalents, and Restricted Cash, Cash Flow Statement Reconciliation [Table Text Block] Tabular disclosure of the cash flow statement reconciliation of cash, cash equivalents, and restricted cash. us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets Prepaid expenses and other Document Fiscal Period Focus Document Fiscal Year Focus Document Period End Date Right-of-use operating asset obtained in exchange for operating lease liability babb_ClassOfWarrantOrRightTerm Class of Warrant or Right, Term Represents the term of warrants or rights. This is the duration of time, beginning at the date of declaration, after which the warrants or rights will expire. Occupancy Represents the amount of occupancy costs included in selling, general and administrative expenses during the period. Entity File Number O 2025 Q1 Ordinary and Special Dividends [Member] Related to dividends. S 2025 Q1 Dividends [Member] Related to dividends. dei_EntityEmergingGrowthCompany Entity Emerging Growth Company dei_DocumentType Document Type us-gaap_NumberOfStatesInWhichEntityOperates Number of States in which Entity Operates Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block] dei_EntitySmallBusiness Entity Small Business dei_EntityShellCompany Entity Shell Company O 2025 Q1 Dividends [Member] Related to dividends. Document Information [Line Items] Document Information [Table] us-gaap_NumberOfStores Number of Stores Franchisor Disclosure [Axis] dei_EntityFilerCategory Entity Filer Category Franchisor Disclosure [Domain] dei_EntityCurrentReportingStatus Entity Current Reporting Status Franchised Units [Member] Schedule of Franchisor Disclosure [Table Text Block] us-gaap_GoodwillImpairmentLoss Goodwill, Impairment Loss babb_IncreaseDecreaseMarketingContributionsreceivable1 Marketing fund contributions receivable The increase (decrease) during the reporting period in marketing fund contributions receivables to be collected from franchisees. Entity Tax Identification Number Entity Central Index Key Depreciation and amortization Unexpended marketing fund contributions babb_IncreaseDecreaseInUnexpendedMarketingContributions The increase (decrease) during the reporting period in the amount of prepayments by franchisees for marketing benefits to be provided at a later date. Structured Settlement Annuity [Member] dei_EntityRegistrantName Entity Registrant Name babb_RoyaltyFeesFromFranchisespercentage Royalty Fees From Franchises Percentage Royalty received from franchise, amount in percentage. Entity [Domain] Legal Entity [Axis] Statement [Table] Marketing Fund [Member] Fund reserved for marketing activity. dei_EntityAddressAddressLine1 Entity Address, Address Line One Statement of Financial Position [Abstract] Weighted average shares outstanding - Basic and diluted (in shares) us-gaap_FinancingReceivableAllowanceForCreditLosses Financing Receivable, Allowance for Credit Loss Balance, Notes Receivable Balance, Notes Receivable ecd_NonRule10b51ArrTrmntdFlag Non-Rule 10b5-1 Arrangement Terminated [Flag] dei_EntityAddressCityOrTown Entity Address, City or Town us-gaap_IncreaseDecreaseInAccountsAndNotesReceivable Trade accounts receivable and notes receivable ecd_Rule10b51ArrTrmntdFlag Rule 10b5-1 Arrangement Terminated [Flag] us-gaap_EffectiveIncomeTaxRateContinuingOperations Effective Income Tax Rate Reconciliation, Percent ecd_Rule10b51ArrAdoptedFlag Rule 10b5-1 Arrangement Adopted [Flag] dei_EntityAddressPostalZipCode Entity Address, Postal Zip Code Net Income per share - Basic and Diluted (in dollars per share) dei_EntityAddressStateOrProvince Entity Address, State or Province ecd_NonRule10b51ArrAdoptedFlag Non-Rule 10b5-1 Arrangement Adopted [Flag] Contract with Customer, Contract Asset, Contract Liability, and Receivable [Table Text Block] us-gaap_TreasuryStockValue Treasury stock us-gaap_AllowanceForDoubtfulAccountsReceivable Balance, Accounts Receivable Balance, Accounts Receivable Material Terms of Trading Arrangement [Text Block] Statement of Cash Flows [Abstract] dei_EntityCommonStockSharesOutstanding Entity Common Stock, Shares Outstanding (in shares) Trading Arrangements, by Individual [Table] Income Statement [Abstract] Advertising and promotion us-gaap_LesseeOperatingLeaseRemainingLeaseTerm Lessee, Operating Lease, Remaining Lease Term Professional service fees Trading Symbol Nature of Operations [Text Block] us-gaap_SalesTypeLeaseNetInvestmentInLeaseAllowanceForCreditLoss Balance, Lease Receivable Balance, Lease Receivable Other us-gaap_SalesTypeLeaseNetInvestmentInLeaseAllowanceForCreditLossWriteoff Write-offs, Lease Receivable dei_LocalPhoneNumber Local Phone Number us-gaap_SalesTypeLeaseNetInvestmentInLeaseAllowanceForCreditLossRecovery Recoveries, Lease Receivable us-gaap_TableTextBlock Notes Tables us-gaap_LiabilitiesNoncurrent Total Long-term Liabilities Provision for credit losses, net of recoveries Provision for Credit Losses, Accounts Receivable Total Franchised Owned and Licensed Units [Member] Aggregate number of franchise owned and also licensed units owned by the company. us-gaap_DividendPayableDateToBePaidDayMonthAndYear Dividends Payable, Date to be Paid Net Cash Provided by (Used in) Financing Activities [Abstract] us-gaap_DividendsPayableDateDeclaredDayMonthAndYear Dividends Payable, Date Declared Unopened Store [Member] Stores not yet open. us-gaap_DividendsPayableDateOfRecordDayMonthAndYear Dividends Payable, Date of Record Selling, general and administrative expenses: us-gaap_DividendsPayableAmountPerShare Dividends Payable, Amount Per Share us-gaap_LiabilitiesAndStockholdersEquity Total Liabilities and Stockholders' Equity Dividends [Axis] Dividends [Domain] Accumulated deficit us-gaap_AssetsNoncurrent Total Noncurrent Assets Series A Preferred Stock [Member] Changes in: Deferred franchise revenue Contract liabilities - long-term us-gaap_StockholdersEquity Total Stockholders' Equity us-gaap_DisclosureTextBlockAbstract Notes to Financial Statements Operating lease liability Long-term lease liability Class of Stock [Axis] Class of Stock [Domain] Total Operating Lease Liability us-gaap_OperatingLeaseLiability Present Value Schedule of Earnings Per Share, Basic and Diluted [Table Text Block] Current portion operating lease liability Short-term lease liability Operating lease right of use us-gaap_LesseeOperatingLeaseLiabilityPaymentsDue Total Undiscounted Rent Payments us-gaap_LesseeOperatingLeaseLiabilityUndiscountedExcessAmount Present Value Discount Deferred tax Deferred Income Tax Expense (Benefit) Payroll and payroll-related expenses us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearThree 2027 Employee benefit expenses us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearFour 2028 us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearFive 2029 us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive Thereafter EX-101.PRE 10 babb-20250228_pre.xml XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE EX-101.CAL 11 babb-20250228_cal.xml XBRL TAXONOMY EXTENSION CALCULATION LINKBASE XML 13 R1.htm IDEA: XBRL DOCUMENT v3.25.1
Document And Entity Information - shares
3 Months Ended
Feb. 28, 2025
Apr. 11, 2025
Document Information [Line Items]    
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Feb. 28, 2025  
Document Transition Report false  
Entity File Number 0-31555  
Entity Registrant Name BAB, Inc.  
Entity Incorporation, State or Country Code DE  
Entity Tax Identification Number 36-4389547  
Entity Address, Address Line One 500 Lake Cook Road, Suite 475  
Entity Address, City or Town Deerfield  
Entity Address, State or Province IL  
Entity Address, Postal Zip Code 60015  
City Area Code 847  
Local Phone Number 948-7520  
Title of 12(b) Security Common Stock  
Trading Symbol BABB  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding (in shares)   7,263,508
Entity Central Index Key 0001123596  
Current Fiscal Year End Date --11-30  
Document Fiscal Year Focus 2025  
Document Fiscal Period Focus Q1  
Amendment Flag false  
XML 14 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Current Assets    
Cash $ 2,004,518 $ 2,177,586
Restricted cash 223,909 159,704
Receivables    
Trade accounts and notes receivable (net of allowance for credit losses of $50,340 in 2025 and $51,103 in 2024) 65,095 70,090
Marketing fund contributions receivable from franchisees and stores 15,679 17,394
Prepaid expenses and other current assets 74,530 84,825
Total Current Assets 2,383,731 2,509,599
Property, plant and equipment (net of accumulated depreciation of $159,414 in both 2025 and 2024. 0 0
Trademarks 461,445 461,445
Goodwill 1,493,771 1,493,771
Definite lived intangible assets (net of accumulated amortization of $143,644 in 2025 and $142,664 in 2024) 12,292 13,272
Operating lease right of use 351,771 365,714
Total Noncurrent Assets 2,319,279 2,334,202
Total Assets 4,703,010 4,843,801
Accrued expenses and other current liabilities 281,647 409,179
Accounts payable 53,790 1,313
Income tax payable 101,231 80,695
Current portion operating lease liability 49,796 47,846
Total Current Liabilities 721,751 725,142
Deferred tax liability 297,396 317,132
Operating lease liability 313,259 330,215
Deferred franchise revenue 131,025 130,094
Total Long-term Liabilities 741,680 777,441
Total Liabilities 1,463,431 1,502,583
Additional paid-in capital 987,034 987,034
Preferred shares - value 0 0
Common stock -$.001 par value; 15,000,000 shares authorized; 8,466,953 shares issued and 7,263,508 shares outstanding as of February 28, 2025 and November 30, 2024 13,508,257 13,508,257
Treasury stock (222,781) (222,781)
Accumulated deficit (11,032,931) (10,931,292)
Total Stockholders' Equity 3,239,579 3,341,218
Total Liabilities and Stockholders' Equity 4,703,010 4,843,801
Series A Preferred Stock [Member]    
Receivables    
Preferred shares - value 0 0
Marketing Fund [Member]    
Receivables    
Contract Liabilities - Current 213,823 164,756
Franchise [Member]    
Receivables    
Contract Liabilities - Current 21,464 21,353
Deferred franchise revenue $ 131,025 $ 130,094
XML 15 R3.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Trade accounts and notes receivable, allowance for doubtful accounts $ 50,340 $ 51,103
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment 159,414 159,414
Definite lived intangible assets, accumulated amortization $ 143,644 $ 142,664
Preferred Stock, Par or Stated Value Per Share (in dollars per share) $ 0.001 $ 0.001
Preferred shares, authorized (in shares) 4,000,000 4,000,000
Preferred Stock, Shares Outstanding (in shares) 0 0
Common stock, par value (in dollars per share) $ 0.001 $ 0.001
Common stock, authorized (in shares) 15,000,000 15,000,000
Common stock, issued (in shares) 8,466,953 8,466,953
Common stock, outstanding (in shares) 7,263,508 7,263,508
Series A Preferred Stock [Member]    
Preferred Stock, Par or Stated Value Per Share (in dollars per share) $ 0.001 $ 0.001
Preferred shares, authorized (in shares) 1,000,000 1,000,000
Preferred Stock, Shares Outstanding (in shares) 0 0
XML 16 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Income (Unaudited) - USD ($)
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
REVENUES    
Revenues $ 757,201 $ 835,934
Selling, general and administrative expenses:    
Payroll and payroll-related expenses 252,560 256,329
Occupancy 32,478 33,341
Advertising and promotion 1,083 364
Professional service fees 50,716 51,779
Travel 1,767 3,022
Employee benefit expenses 15,501 36,804
Depreciation and amortization 980 980
Marketing fund expenses 217,046 259,411
Other 37,891 71,924
Total Operating Expenses 610,022 713,954
Income from operations 147,179 121,980
Interest income 14,888 15,525
Income before provision for income taxes 162,067 137,505
Income Tax Expense (Benefit), Continuing Operations [Abstract]    
Current tax expense 65,536 60,791
Deferred tax (19,736) (21,791)
Total Tax Provision 45,800 39,000
Net Income $ 116,267 $ 98,505
Net Income per share - Basic and Diluted (in dollars per share) $ 0.02 $ 0.01
Weighted average shares outstanding - Basic and diluted (in shares) 7,263,508 7,263,508
Cash distributions declared per share (in dollars per share) $ 0.03 $ 0.02
Royalty [Member]    
REVENUES    
Revenues $ 457,194 $ 459,690
Franchise [Member]    
REVENUES    
Revenues 8,583 10,246
Licensing Fees and Other Income [Member]    
REVENUES    
Revenues 74,378 106,587
Marketing Fund [Member]    
REVENUES    
Revenues $ 217,046 $ 259,411
XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
Operating activities    
Net Income $ 116,267 $ 98,505
Adjustments to reconcile net income to cash flows provided by operating activities:    
Depreciation and amortization 980 980
Deferred tax (19,736) (21,791)
Provision for credit losses, net of recoveries (763) 22,582
Noncash lease expense 21,710 24,828
Changes in:    
Trade accounts receivable and notes receivable 5,758 (18,128)
Marketing fund contributions receivable 1,715 (707)
Prepaid expenses and other 5,795 3,505
Accounts payable 52,477 46,834
Accrued liabilities (106,996) 46,744
Unexpended marketing fund contributions 49,067 29,723
Deferred revenue 1,042 (10,621)
Operating lease liability (22,773) (30,132)
Net Cash Provided by Operating Activities 104,543 192,322
Net Cash Provided by Investing Activities    
Proceeds from sale of asset 4,500 0
Net Cash Provided by Investing Activities 4,500 0
Net Cash Provided by (Used in) Financing Activities [Abstract]    
Cash distributions/dividends (217,906) (145,270)
Net Cash Used In Financing Activities (217,906) (145,270)
Net (Decrease)/Increase in Cash and Restricted Cash (108,863) 47,052
Cash and Restricted Cash - Beginning of Period 2,337,290 2,072,672
Cash and Restricted Cash - End of Period 2,228,427 2,119,724
Supplemental disclosure of cash flow information:    
Interest paid 0 0
Income taxes paid 45,000 0
Other Noncash Investing and Financing Items [Abstract]    
Right-of-use operating asset obtained in exchange for operating lease liability $ 0 $ 401,430
XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Note 1 - Nature of Operations
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Nature of Operations [Text Block]

Note 1. Nature of Operations

 

BAB, Inc. (“the Company”) has three wholly owned subsidiaries: BAB Systems, Inc. (“Systems”), BAB Operations, Inc. (“Operations”) and BAB Investments, Inc. (“Investments”). Systems was incorporated on December 2, 1992, and was primarily established to franchise Big Apple Bagels® (“BAB”) specialty bagel retail stores. My Favorite Muffin (“MFM”) was acquired in 1997 and is included as a part of Systems. Brewster’s (“Brewster’s”) was established in 1996 and the coffee is sold in BAB and MFM locations. SweetDuet® (“SD”) frozen yogurt can be added as an additional brand in a BAB location. Operations was formed in 1995, primarily to operate Company-owned stores of which there are currently none. The assets of Jacobs Bros. Bagels (“Jacobs Bros.”) were acquired in 1999, and any branded wholesale business uses this trademark. Investments was incorporated in 2009 to be used for the purpose of acquisitions. To date there have been no acquisitions.

 

The Company was incorporated under the laws of the State of Delaware on July 12, 2000. The Company currently franchises and licenses bagel and muffin retail units under the BAB, MFM and SD trade names. At February 28, 2025, the Company had 61 franchise units and 4 licensed units in operation in 18 states. There are 4 units under development. The Company additionally derives income from the sale of its trademark bagels, muffins and coffee through nontraditional channels of distribution including under licensing agreements.

 

The BAB franchised brand consists of units operating as “Big Apple Bagels®,” featuring daily baked bagels, flavored cream cheeses, premium coffees, gourmet bagel sandwiches and other related products. BAB units are primarily concentrated in the Midwest and Western United States. The MFM brand consists of units operating as “My Favorite Muffin Gourmet Muffin Bakery®” (“MFM Bakery”), featuring a large variety of freshly baked muffins and coffees and units operating as “My Favorite Muffin Your All-Day Bakery Café®” (“MFM Cafe”) featuring these products as well as a variety of specialty bagel sandwiches and related products. The SweetDuet® is a branded self-serve frozen yogurt that can be added as an additional brand in a BAB location. Although the Company doesn't actively market Brewster's stand-alone franchises, Brewster's coffee products are sold in most franchised units.

 

The Company is leveraging on the natural synergy of distributing muffin products in existing BAB units and, alternatively, bagel products and Brewster's Coffee in existing MFM units. The Company expects to continue to realize efficiencies in servicing the combined base of BAB and MFM franchisees.

 

The Company has a minority interest in Athletes HQ Systems, Inc. (“AHQ”). AHQ franchises indoor baseball and softball practice and coaching facilities with knowledgeable instructors.

 

The accompanying condensed consolidated financial statements are unaudited. These financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been omitted pursuant to such SEC rules and regulations; nevertheless, the Company believes that the disclosures are adequate to make the information presented not misleading. These financial statements and the notes hereto should be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended November 30, 2024 which was filed February 26, 2025. In the opinion of the Company's management, the condensed consolidated financial statements for the unaudited interim period presented include all adjustments, including normal recurring adjustments, necessary to fairly present the results of such interim period and the financial position as of the end of said period. The results of operations for the interim period are not necessarily indicative of the results for the full year.

 

 

XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Significant Accounting Policies [Text Block]

2. Summary of Significant Accounting Policies

 

Unaudited Consolidated Financial Statements

 

The accompanying unaudited Condensed Consolidated Financial Statements of BAB, Inc. have been prepared pursuant to generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) for Form 10-Q. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of the financial statements and accompanying notes are in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported periods. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

Cash and cash equivalents include cash on hand, demand deposits and treasury notes with banks and equity firms with original maturities of less than 90 days. The balance of bank accounts may, at times, exceed federally insured credit limits. The Company has not experienced any loss in such accounts and believes it is not subject to any significant credit risk related to cash at February 28, 2025.

 

Accounts Receivable and Notes Receivable

 

The CECL reserve methodology requires companies to measure expected credit losses on financial instruments based on the total estimated amount to be collected over the lifetime of the instrument. Under the CECL model, reserves may be established against financial asset balances even if the risk of loss is remote or has not yet manifested itself. The Company records specific reserves against account balances of franchisees deemed at-risk when a potential loss is likely or imminent as a result of prolonged payment delinquency (greater than 90 days past due) and where notable credit deterioration has become evident. For financial assets that are not currently deemed at-risk, an allowance is recorded based on expected loss rates derived pursuant to the Company's CECL methodology that assesses four components - historical losses, current conditions, reasonable and supportable forecasts, and a reversion to history, if applicable.

 

The Company considers its portfolio segments to be the following:

 

Accounts Receivable (Franchise-Related): Most of the Company’s short-term receivables due from franchisees are derived from royalty, advertising and other franchise-related fees.

 

Notes Receivable: Notes receivable balances primarily relate to the conversion of (1) certain past due franchisee accounts receivable or (2) early franchise termination fees converted to notes receivable. These notes are usually not collateralized. A significant portion of these notes have specific reserves recorded against them amounting to $50,340 as of February 28, 2025.

 

Accounts Receivables (Vendor Related): Receivables due from vendors and distributors consist of royalty receivables related to the sale of certain food products to franchisees through the Company’s network of suppliers and distributors and are included as part of Accounts Receivable.

 

Receivable balances by portfolio segment are as follows:

 

   

February 28,

2025

   

November 30,

2024

 

Accounts Receivable (Franchisee Related)

  $ 45,294     $ 69,284  

Accounts Receivable (Vendor Related)

    35,480       18,200  

Notes Receivable

    50,340       51,103  
      131,114       138,587  

Less: Allowance for Credit Losses

    (50,340 )     (51,103 )

Total Receivables

    80,774       87,484  

Less: Current Portion

    (80,774 )     (87,484 )

Long-Term Receivables

  $ -     $ -  

 

The Company's internal credit quality indicators for all portfolio segments primarily consider delinquency. Current and collateralized lease receivables have an internal risk rating of Grade I. The Company does not currently have any uncollateralized lease receivables. Past due lease receivables would be assigned an internal risk rating of Grade II-IV, depending on significance of delinquency. For uncollateralized notes receivable, the Company also considers the status of the franchisee note holder and the term of the note. Notes receivable from current franchisees are considered to have an elevated risk of credit loss based on their common origination from past due franchise accounts receivable but have some indication of collectability given ongoing operations (Internal Grade II). Notes receivable due from payers who no longer have an operating franchise are considered to have a high likelihood of credit loss (Internal Grade III). That likelihood increases if the note is outstanding for longer than one year (Internal Grade IV). At February 28, 2025, all notes receivable were due from former franchisees and had an original term over one year.

 

Changes in the allowance for credit losses during the three months ended February 28, 2025 were as follows:

 

   

Accounts

Receivable

(Franchise

Related)

   

Accounts

Receivable

(Vendor

Related)

   

Notes

Receivable

   

Lease

Receivable,

Net

   

Total

 

Balance at November 30, 2024

  $ -     $ -     $ 51,103     $ -     $ 51,103  

Adjustments to Allowance for Adoption of ASU 2016-13

    -       -       -       -       -  

Write-offs

    -       -       -       -       -  

Recoveries

    -       -       (763 )     -       (763 )

Provision for Credit Losses

    -       -       -       -       -  

Balance at February 28, 2025

  $ -     $ -     $ 50,340     $ -     $ 50,340  

 

The Company considers a receivable past due 31 days after the payment due date. The delinquency status of receivables (other than accounts receivable) at February 28, 2025 was as follows:

 

   

Current

   

0-30 days Past Due

   

30-60 days Past Due

   

60-90 days past due

   

Over 90 days past due

   

Total

 
                                                 

Notes Receivable

  $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  
    $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  

 

The fiscal year of origination of the Company's gross notes receivable and lease receivables by risk rating are as follows

 

   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Total

 

 

Risk rating

 

                                                       

Internal Grade I

  $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Internal Grade II

    -       -       -       -       -       -       -  

Internal Grade III

    21,580       17,887       -       -       -       -       39,467  

Internal Grade IV

    -       -       -       -       -       10,873       10,873  

Notes and Lease Receivables,

                                                       

Net of Unamortized Interest

  $ 21,580     $ 17,887     $ -     $ -     $ -     $ 10,873     $ 50,340  

 

Property, Plant and Equipment

 

Property, equipment and leasehold improvements are stated at cost less accumulated depreciation and amortization. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. Estimated useful lives are 3 to 7 years for property and equipment and 10 years, or term of lease if less, for leasehold improvements. Maintenance and repairs are charged to expense as incurred. Expenditures that materially extend the useful lives of assets are capitalized.

 

Other Assets

 

Other assets include a minority investment in AHQ Systems, Inc. The shares were issued to BAB, Inc. as compensation for consulting services and are valued at $2,250. The value of the investment is immaterial and has not been adjusted to fair market value.

 

Advertising and Promotion Costs

 

The Company expenses advertising and promotion costs as incurred. All advertising and promotion costs were related to the Company’s franchise operations.

 

Lease Liabilities

 

The company accounts for leases under ASC 842. Lease arrangements are determined at the inception of the contract. Operating leases are included in operating lease right-of-use (“ROU”) assets and other current and long-term operating lease liabilities on the consolidated balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term liabilities on the consolidated balance sheets. 

 

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, we use an incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

 

Recent Accounting Pronouncements

 

In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures” which is intended to simplify various aspects related to accounting for income taxes. ASU 2023-09 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in ASU 2023-09 are effective for public business entities for fiscal years beginning after December 15, 2024, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. The Company will adopt ASU 2023-09 for fiscal year ending November 30, 2026.

 

Management does not believe that there are any recently issued and effective or not yet effective accounting pronouncements as of February 28, 2025 that would have or are expected to have any significant effect on the Company’s financial position, cash flows or income statement.

 

 

XML 20 R8.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Revenue from Contract with Customer [Text Block]

3. Revenue Recognition

 

Statement of Cash Flows

 

The chart below shows the cash and restricted cash within the consolidated statements of cash flows as of February 28, 2025 and February 29, 2024 were as follows:

 

   

February 28, 2025

   

February 29, 2024

 
                 
Cash and cash equivalents   $ 2,004,518     $ 1,890,204  

Restricted cash

    223,909       229,520  

Total cash and restricted cash

  $ 2,228,427     $ 2,119,724  

 

Franchise and related revenue

 

The Company sells individual franchises. The franchise agreements typically require the franchisee to pay an initial, non-refundable fee prior to opening the respective location(s), and continuing royalty fees on a weekly basis based upon a percentage of franchisee net sales. The initial term of franchise agreements are typically 10 years.  Subject to the Company’s approval, a franchisee may generally renew the franchise agreement upon its expiration.  If approved, a franchisee may transfer a franchise agreement to a new or existing franchisee, at which point a transfer fee is typically paid by the current owner which then terminates that franchise agreement. A franchise agreement is signed with the new franchisee with no franchise fee required. If a contract is terminated prior to its term, it is a breach of contract and a penalty is assessed based on a formula reviewed and approved by management. Revenue generated from a contract breach is termed settlement income by the Company and included in licensing fees and other income.

 

Under the terms of our franchise agreements, the Company typically promises to provide franchise rights, pre-opening services such as blueprints, operational materials, planning and functional training courses, and ongoing services, such as management of the marketing fund. The Company considers certain pre-opening activities and the franchise rights and related ongoing services to represent two separate performance obligations. The franchise fee revenue has been allocated to the two separate performance obligations using a residual approach. The Company has estimated the value of performance obligations related to certain pre-opening activities deemed to be distinct based on cost plus an applicable margin, and assigned the remaining amount of the initial franchise fee to the franchise rights and ongoing services. Revenue allocated to preopening activities is recognized when (or as) these services are performed. Revenue allocated to franchise rights and ongoing services is deferred until the store opens, and recognized on a straight-line basis over the duration of the agreement, as this ensures that revenue recognition aligns with the customer’s access to the franchise right.

 

Royalty fees from franchised stores represent a 5% fee on net retail and wholesale sales of franchised units. Royalty revenues are recognized on an accrual basis using actual franchise receipts. Generally, franchisees report and remit royalties on a weekly basis. The majority of month-end receipts are recorded on an accrual basis based on actual numbers from reports received from franchisees shortly after the month-end. Estimates are utilized in certain instances where actual numbers have not been received and such estimates are based on the average of the last 10 weeks’ actual reported sales.

 

Royalty revenue is recognized during the respective franchise agreement based on the royalties earned each period as the underlying franchise store sales occur.

 

There are two items involving revenue recognition of contracts that require us to make subjective judgments: the determination of which performance obligations are distinct within the context of the overall contract and the estimated stand-alone selling price of each obligation. In instances where our contract includes significant customization or modification services, the customization and modification services are generally combined and recorded as one distinct performance obligation.

 

Gift Card Breakage Revenue

 

The Company sells gift cards to its customers in its retail stores and through its Corporate office. The Company’s gift cards do not have an expiration date and are not redeemable for cash except where required by law. Revenue from gift cards is recognized upon redemption in exchange for product and reported within franchisee store revenue and the royalty and marketing fees are paid and shown in the Condensed Consolidated Statements of Income. Until redemption, outstanding customer balances are recorded as a liability. An obligation is recorded at the time of sale of the gift card and it is included in accrued expenses on the Company’s Condensed Consolidated Balance Sheets.

 

The liability is reduced when the gift cards are redeemed by a franchise. Although there are no expiration dates for our gift cards, based on our analysis of historical gift card redemption patterns, we can reasonably estimate the amount of gift cards for which redemption is remote, which is referred to as “breakage.” The Company recognizes gift card breakage proportional to actual gift card redemptions on a quarterly basis and the corresponding revenue is included in licensing fees and other revenue. Significant judgments and estimates are required in determining the breakage rate and will be reassessed each quarter. During the quarter ended February 28, 2025, management reassessed its breakage estimate and recognized an additional $12,000 of income, based on the likelihood of the redemption of certain gift cards becoming remote.

 

Nontraditional and rebate revenue

 

As part of the Company’s franchise agreements, the franchisee purchases products and supplies from designated vendors.  The Company may receive various fees and rebates from the vendors and distributors on product purchases by franchisees.  In addition, the Company may collect various initial fees, and those fees are classified as deferred revenue in the balance sheet and straight lined over the life of the contract as deferred revenue in the balance sheet. The Company does not possess control of the products prior to their transfer to the franchisee and products are delivered to franchisees directly from the vendor or their distributors. The Company recognizes the rebates as franchisees purchase products and supplies from vendors or distributors and recognizes the initial fees over the contract life and the fees are reported as licensing fees and other income in the Condensed Consolidated Statements of Income.

 

Marketing Fund

 

Franchise agreements require the franchisee to pay continuing marketing fees on a weekly basis, based on a percentage of franchisee sales. Marketing fees are not paid on franchise wholesale sales. The balance sheet includes marketing fund cash, which is the restricted cash, accounts receivable and unexpended marketing fund contributions. Although the marketing fees are not separate performance obligations distinct from the underlying franchise right, the Company acts as the principal as it is primarily responsible for the fulfillment and control of the marketing services. As a result, the Company records marketing fees in revenues and related marketing fund expenditures in expenses in the Condensed Consolidated Statement of Income.

 

 

Disaggregation of Revenue

 

The following table presents disaggregation of revenue from contracts with customers:

 

   

For three

months ended

February 28,

2025

   

For three

months ended

February 29,

2024

 
                 

 

Revenue recognized at a point in time

 

 

Sign Shop revenue

  $ -     $ 1,379  

Settlement revenue

    4,875       25,610  

Total revenue at a point in time

    4,875       26,989  

Revenue recognized over time

               

Royalty revenue

    457,194       459,690  

Franchise fees

    8,583       10,246  

License fees

    5,978       5,978  

Gift card revenue

    13,559       2,846  

Nontraditional revenue

    49,966       70,774  

Marketing fund revenue

    217,046       259,411  

Total revenue over time

    752,326       808,945  

Grand total

  $ 757,201     $ 835,934  

 

Contract balances

 

The balance of contract liabilities includes franchise fees, license fees and vendor payments that have ongoing contract rights and the fees are being straight lined over the contract life. Contract liabilities also include marketing fund balances and gift card liability balances.

 

   

February 28, 2025

   

November 30, 2024

 

Liabilities

               

Contract liabilities - current

  $ 462,413     $ 420,379  

Contract liabilities - long-term

    131,025       130,094  

Total Contract Liabilities

  $ 593,438     $ 550,473  

 

   

February 28, 2025

   

November 30, 2024

 

Contracts at beginning of period

  $ 550,473     $ 620,188  

Revenue Recognized during period

    (336,265 )     (1,499,334 )

Additions during period

    379,230       1,429,619  

Contracts at end of period

  $ 593,438     $ 550,473  

 

 

Transaction price allocated to remaining performance obligations (franchise agreements and license fee agreement) for the year ended November 30:

 

2025

  $ 17,978  *

2026

    21,084  

2027

    22,800  

2028

    16,084  

2029

    14,870  

2030

    13,855  

Thereafter

    45,818  

Total

  $ 152,489  

 

*represents the estimate for the remainder of 2025

XML 21 R9.htm IDEA: XBRL DOCUMENT v3.25.1
Note 4 - Units Open and Under Development
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Units Open and Under Development [Text Block]

4. Units Open and Under Development

 

Units which are open or under development are as follows:

 

   

February 28, 2025

   

February 29, 2024

 

Stores open:

               

Franchisee-owned stores

    61       64  

Licensed Units

    4       4  
      65       68  
                 

Unopened stores with Franchise

               

Agreements

    4       4  
                 

Total operating units and units with Franchise Agreements

    69       72  

 

XML 22 R10.htm IDEA: XBRL DOCUMENT v3.25.1
Note 5 - Earnings Per Share
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Earnings Per Share [Text Block]

5. Earnings per Share

 

The following table sets forth the computation of basic and diluted earnings per share:

 

   

For the three months ended:

 
   

February 28, 2025

   

February 29, 2024

 

Numerator:

               

Net income available to common shareholders

  $ 116,267     $ 98,505  
                 

Denominator:

               

Weighted average outstanding shares

               

Basic and diluted common stock

    7,263,508       7,263,508  

Earnings per Share - Basic

  $ 0.02     $ 0.01  

 

 

XML 23 R11.htm IDEA: XBRL DOCUMENT v3.25.1
Note 6 - Goodwill and Other Intangible Assets
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Goodwill and Intangible Assets Disclosure [Text Block]

6. Goodwill and Other Intangible Assets

 

Accounting Standard Codification (“ASC”) 350 “Goodwill and Other Intangible Assets” requires that assets with indefinite lives no longer be amortized, but instead be subject to annual impairment tests.

 

Following the guidelines contained in ASC 350, the Company tests goodwill and intangible assets that are not subject to amortization for impairment annually or more frequently if events or circumstances indicate that impairment is possible. The Company has elected to conduct its annual test during the first quarter. During the quarters ended February 28, 2025 and February 29, 2024, management qualitatively assessed goodwill to determine whether testing was necessary. Factors that management considers in this assessment include macroeconomic conditions, industry and market considerations, overall financial performance (both current and projected), changes in management and strategy, and changes in the composition and carrying amounts of net assets. If this qualitative assessment indicates that it is more likely than not that the fair value of a reporting unit is less than it’s carrying value, a quantitative assessment is then performed. Based on the qualitative analysis conducted during this quarter, management does not believe that an impairment exists at February 28, 2025 and February 29, 2024.

XML 24 R12.htm IDEA: XBRL DOCUMENT v3.25.1
Note 7 - Lease Commitments
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Commitments Disclosure [Text Block]

7. Lease Commitments

 

The Company rents its office under an operating lease which requires it to pay base rent, real estate taxes, insurance and general repairs and maintenance.  The lease effective during the quarter was signed in June of 2018, effective October 1, 2018, expiring on March 31, 2024.  On February 15, 2024, a lease amendment was signed, effective April 1, 2024 for a 6-year period, expiring March 31, 2030, with an option to renew for a 5-year period.  The amendment continues to require the Company to pay base rent, real estate taxes, insurance and general repairs and maintenance.  The amendment includes a ten-month rent abatement over the lease term, specifically defined in the agreement, and tenant allowance in the amount of $158,940. The tenant allowance is to be applied evenly to the 62 months that were not abated. The renewal option has not been included in the measurement of the lease liability. 

 

Monthly rent expense is recognized on a straight-line basis over the term of the lease. At February 28, 2025 the weighted average remaining lease term was 61 months. The lease amendment is reflected in the balance of the Lease Liability on the balance sheet at the present value of the lease payments using an 8.50% discount rate. The discount rate was considered to be an estimate of the Company’s incremental borrowing rate.

 

Gross future minimum annual rental commitments as of February 28, 2025 are as follows:

 

   

Undiscounted Rent Payments

 

Year Ending November 30:

       

2025

    54,964  

2026

    80,837  

2027

    84,024  

2028

    96,163  

2029

    99,898  

Thereafter

    36,827  

Total Undiscounted Rent Payments

  $ 452,713  
         

Present Value Discount

    (89,658 )

Present Value

  $ 363,055  
         

Short-term lease liability

  $ 49,796  

Long-term lease liability

    313,259  

Total Operating Lease Liability

  $ 363,055  

 

 

XML 25 R13.htm IDEA: XBRL DOCUMENT v3.25.1
Note 8 - Income Taxes
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Income Tax Disclosure [Text Block]

8. Income Taxes

 

For the three months ended February 28, 2025, the Company recorded current tax expense of $65,536 and a deferred tax benefit of $19,736, for a total tax provision of $45,800, with an effective tax rate of 28.3%. For the three months ended February 29, 2024, the Company recorded current tax expense of $60,791 and a deferred tax benefit of $21,791, for a total tax provision of $39,000, with an effective tax rate of 28.4%.

XML 26 R14.htm IDEA: XBRL DOCUMENT v3.25.1
Note 9 - Stockholder's Equity
3 Months Ended
Feb. 28, 2025
Notes to Financial Statements  
Equity [Text Block]

9. Stockholders Equity

 

On March 7, 2025 the Board of Directors (“Board”) declared a $0.01 quarterly cash distribution/dividend per share, to stockholders of record as of March 24, 2025, payable April 14, 2025. On December 4, 2024 the Board declared a $0.03 cash distribution/dividend per share, $0.01 quarterly and $0.02 special, to stockholders of record as of December 23, 2024, paid January 9, 2025. 

 

On September 6, 2024 the Board declared a $0.01 quarterly cash distribution/dividend, payable on October 11, 2024 to stockholders of record as of September 23, 2024. On June 06, 2024 the Board declared a $0.01 quarterly cash distribution/dividend, paid on July 12, 2024 to stockholders of record as of June 24, 2024. On March 6, 2024 the Board declared a $0.01 quarterly cash distribution/dividend, paid on April 12, 2024 to stockholders of record as of March 21, 2024.

 

On December 11, 2023 the Board declared a $0.02 cash distribution/dividend per share, $0.01 quarterly and $0.01 special to stockholders of record as of December 27, 2023, paid January 16, 2024. On September 12, 2023 the Board declared a $0.01 distribution/dividend per share to stockholders of record as of September 28, 2023, payable October 18, 2023. On June 6, 2023 the Board declared a $0.01 distribution/dividend per share to stockholders of record as of June 22, 2023, paid on July 11, 2023. On March 13, 2023 the Board declared a $0.01 distribution/dividend per share to stockholders of record as of March 30, 2023, paid on April 19, 2023. On December 07, 2022 the Board declared a $0.02 cash distribution/dividend per share, $0.01 quarterly and $0.01 special, to stockholders of record as of December 22, 2022, paid January 11, 2023.

 

On May 6, 2013, the Board authorized and declared a dividend distribution of one right for each outstanding share of the common stock of the Company to stockholders of record at the close of business on May 13, 2013. Each right entitles the registered holder to purchase from the Company one one-thousandth of a share of the Series A Participating Preferred Stock of the Company at an exercise price of $0.90 per one-thousandth of a Preferred Share, subject to adjustment. The complete terms of the Rights are set forth in a Preferred Shares Rights Agreement, dated May 6, 2013, between the Company and IST Shareholder Services, as rights agent.

 

The Board adopted the Rights Agreement to protect stockholders from coercive or otherwise unfair takeover tactics. In general terms, it works by imposing a significant penalty upon any person or group, other than exempt person as defined in the agreement, that acquires 15% (or 20% in the case of certain institutional investors who report their holdings on Schedule 13G) or more of the Common Shares without the approval of the Board. As a result, the overall effect of the Rights Agreement and the issuance of the Rights may be to render more difficult a merger, tender or exchange offer or other business combination involving the Company that is not approved by the Board. However, neither the Rights Agreement nor the Rights should interfere with any merger, tender or exchange offer or other business combination approved by the Board.

 

Full details about the Rights Plan are contained in a Form 8-K filed by the Company with the U.S. Securities and Exchange Commission on May 7, 2013.

 

 

On June 18, 2014 an amendment to the Preferred Shares Rights Agreement was filed appointing American Stock Transfer & Trust Company, LLC as successor to Illinois Stock Transfer Company. All original rights and provisions remain unchanged. On August 18, 2015 an amendment was filed to the Preferred Shares Rights Agreement changing the final expiration date to mean the fifth anniversary of the date of the original agreement. All other original rights and provisions remain the same. On May 22, 2017 an amendment was filed extending the final expiration date to mean the seventh anniversary date of the original agreement. All other original rights and provisions remain the same. On February 22, 2019 an amendment was filed extending the final expiration date to mean the ninth anniversary date of the original agreement. All other original rights and provisions remain the same. On March 4, 2021 an amendment was filed extending the final expiration date to mean the eleventh anniversary date of the original agreement. All other original rights and provisions remain the same. On April 4, 2023 an amendment was filed extending the final expiration date to mean the fourteenth anniversary date of the original agreement. All other original rights and provisions remain the same.

XML 27 R15.htm IDEA: XBRL DOCUMENT v3.25.1
Insider Trading Arrangements
3 Months Ended
Feb. 28, 2025
Trading Arrangements, by Individual [Table]  
Material Terms of Trading Arrangement [Text Block]

ITEM 5.

OTHER INFORMATION

 

There was no adoption, modification or termination of any Rule 10b5-1 or non-Rule 10b5-1 plans by any Directors or Officers of the Company in the quarter ended February 28, 2025.

 

 

Rule 10b5-1 Arrangement Adopted [Flag] false
Rule 10b5-1 Arrangement Terminated [Flag] false
Non-Rule 10b5-1 Arrangement Adopted [Flag] false
Non-Rule 10b5-1 Arrangement Terminated [Flag] false
XML 28 R16.htm IDEA: XBRL DOCUMENT v3.25.1
Significant Accounting Policies (Policies)
3 Months Ended
Feb. 28, 2025
Accounting Policies [Abstract]  
Basis of Accounting, Policy [Policy Text Block]

Unaudited Consolidated Financial Statements

 

The accompanying unaudited Condensed Consolidated Financial Statements of BAB, Inc. have been prepared pursuant to generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) for Form 10-Q. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

 

Use of Estimates, Policy [Policy Text Block]

Use of Estimates

 

The preparation of the financial statements and accompanying notes are in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported periods. Actual results could differ from those estimates.

 

Cash and Cash Equivalents, Policy [Policy Text Block]

Cash and Cash Equivalents

 

Cash and cash equivalents include cash on hand, demand deposits and treasury notes with banks and equity firms with original maturities of less than 90 days. The balance of bank accounts may, at times, exceed federally insured credit limits. The Company has not experienced any loss in such accounts and believes it is not subject to any significant credit risk related to cash at February 28, 2025.

 

Receivable [Policy Text Block]

Accounts Receivable and Notes Receivable

 

The CECL reserve methodology requires companies to measure expected credit losses on financial instruments based on the total estimated amount to be collected over the lifetime of the instrument. Under the CECL model, reserves may be established against financial asset balances even if the risk of loss is remote or has not yet manifested itself. The Company records specific reserves against account balances of franchisees deemed at-risk when a potential loss is likely or imminent as a result of prolonged payment delinquency (greater than 90 days past due) and where notable credit deterioration has become evident. For financial assets that are not currently deemed at-risk, an allowance is recorded based on expected loss rates derived pursuant to the Company's CECL methodology that assesses four components - historical losses, current conditions, reasonable and supportable forecasts, and a reversion to history, if applicable.

 

The Company considers its portfolio segments to be the following:

 

Accounts Receivable (Franchise-Related): Most of the Company’s short-term receivables due from franchisees are derived from royalty, advertising and other franchise-related fees.

 

Notes Receivable: Notes receivable balances primarily relate to the conversion of (1) certain past due franchisee accounts receivable or (2) early franchise termination fees converted to notes receivable. These notes are usually not collateralized. A significant portion of these notes have specific reserves recorded against them amounting to $50,340 as of February 28, 2025.

 

Accounts Receivables (Vendor Related): Receivables due from vendors and distributors consist of royalty receivables related to the sale of certain food products to franchisees through the Company’s network of suppliers and distributors and are included as part of Accounts Receivable.

 

Receivable balances by portfolio segment are as follows:

 

   

February 28,

2025

   

November 30,

2024

 

Accounts Receivable (Franchisee Related)

  $ 45,294     $ 69,284  

Accounts Receivable (Vendor Related)

    35,480       18,200  

Notes Receivable

    50,340       51,103  
      131,114       138,587  

Less: Allowance for Credit Losses

    (50,340 )     (51,103 )

Total Receivables

    80,774       87,484  

Less: Current Portion

    (80,774 )     (87,484 )

Long-Term Receivables

  $ -     $ -  

 

The Company's internal credit quality indicators for all portfolio segments primarily consider delinquency. Current and collateralized lease receivables have an internal risk rating of Grade I. The Company does not currently have any uncollateralized lease receivables. Past due lease receivables would be assigned an internal risk rating of Grade II-IV, depending on significance of delinquency. For uncollateralized notes receivable, the Company also considers the status of the franchisee note holder and the term of the note. Notes receivable from current franchisees are considered to have an elevated risk of credit loss based on their common origination from past due franchise accounts receivable but have some indication of collectability given ongoing operations (Internal Grade II). Notes receivable due from payers who no longer have an operating franchise are considered to have a high likelihood of credit loss (Internal Grade III). That likelihood increases if the note is outstanding for longer than one year (Internal Grade IV). At February 28, 2025, all notes receivable were due from former franchisees and had an original term over one year.

 

Changes in the allowance for credit losses during the three months ended February 28, 2025 were as follows:

 

   

Accounts

Receivable

(Franchise

Related)

   

Accounts

Receivable

(Vendor

Related)

   

Notes

Receivable

   

Lease

Receivable,

Net

   

Total

 

Balance at November 30, 2024

  $ -     $ -     $ 51,103     $ -     $ 51,103  

Adjustments to Allowance for Adoption of ASU 2016-13

    -       -       -       -       -  

Write-offs

    -       -       -       -       -  

Recoveries

    -       -       (763 )     -       (763 )

Provision for Credit Losses

    -       -       -       -       -  

Balance at February 28, 2025

  $ -     $ -     $ 50,340     $ -     $ 50,340  

 

The Company considers a receivable past due 31 days after the payment due date. The delinquency status of receivables (other than accounts receivable) at February 28, 2025 was as follows:

 

   

Current

   

0-30 days Past Due

   

30-60 days Past Due

   

60-90 days past due

   

Over 90 days past due

   

Total

 
                                                 

Notes Receivable

  $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  
    $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  

 

The fiscal year of origination of the Company's gross notes receivable and lease receivables by risk rating are as follows

 

   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Total

 

 

Risk rating

 

                                                       

Internal Grade I

  $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Internal Grade II

    -       -       -       -       -       -       -  

Internal Grade III

    21,580       17,887       -       -       -       -       39,467  

Internal Grade IV

    -       -       -       -       -       10,873       10,873  

Notes and Lease Receivables,

                                                       

Net of Unamortized Interest

  $ 21,580     $ 17,887     $ -     $ -     $ -     $ 10,873     $ 50,340  

 

Property, Plant and Equipment, Policy [Policy Text Block]

Property, Plant and Equipment

 

Property, equipment and leasehold improvements are stated at cost less accumulated depreciation and amortization. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. Estimated useful lives are 3 to 7 years for property and equipment and 10 years, or term of lease if less, for leasehold improvements. Maintenance and repairs are charged to expense as incurred. Expenditures that materially extend the useful lives of assets are capitalized.

Other Assets, Policy [Policy Text Block]

Other Assets

 

Other assets include a minority investment in AHQ Systems, Inc. The shares were issued to BAB, Inc. as compensation for consulting services and are valued at $2,250. The value of the investment is immaterial and has not been adjusted to fair market value.

 

Advertising Cost [Policy Text Block]

Advertising and Promotion Costs

 

The Company expenses advertising and promotion costs as incurred. All advertising and promotion costs were related to the Company’s franchise operations.

Lessee, Leases [Policy Text Block]

Lease Liabilities

 

The company accounts for leases under ASC 842. Lease arrangements are determined at the inception of the contract. Operating leases are included in operating lease right-of-use (“ROU”) assets and other current and long-term operating lease liabilities on the consolidated balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term liabilities on the consolidated balance sheets. 

 

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, we use an incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

New Accounting Pronouncements, Policy [Policy Text Block]

Recent Accounting Pronouncements

 

In December 2023, the FASB issued ASU 2023-09, “Improvements to Income Tax Disclosures” which is intended to simplify various aspects related to accounting for income taxes. ASU 2023-09 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in ASU 2023-09 are effective for public business entities for fiscal years beginning after December 15, 2024, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. The Company will adopt ASU 2023-09 for fiscal year ending November 30, 2026.

 

Management does not believe that there are any recently issued and effective or not yet effective accounting pronouncements as of February 28, 2025 that would have or are expected to have any significant effect on the Company’s financial position, cash flows or income statement.

XML 29 R17.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies (Tables)
3 Months Ended
Feb. 28, 2025
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   

February 28,

2025

   

November 30,

2024

 

Accounts Receivable (Franchisee Related)

  $ 45,294     $ 69,284  

Accounts Receivable (Vendor Related)

    35,480       18,200  

Notes Receivable

    50,340       51,103  
      131,114       138,587  

Less: Allowance for Credit Losses

    (50,340 )     (51,103 )

Total Receivables

    80,774       87,484  

Less: Current Portion

    (80,774 )     (87,484 )

Long-Term Receivables

  $ -     $ -  
Accounts Receivable, Allowance for Credit Loss [Table Text Block]
   

Accounts

Receivable

(Franchise

Related)

   

Accounts

Receivable

(Vendor

Related)

   

Notes

Receivable

   

Lease

Receivable,

Net

   

Total

 

Balance at November 30, 2024

  $ -     $ -     $ 51,103     $ -     $ 51,103  

Adjustments to Allowance for Adoption of ASU 2016-13

    -       -       -       -       -  

Write-offs

    -       -       -       -       -  

Recoveries

    -       -       (763 )     -       (763 )

Provision for Credit Losses

    -       -       -       -       -  

Balance at February 28, 2025

  $ -     $ -     $ 50,340     $ -     $ 50,340  
Financing Receivable, Past Due [Table Text Block]
   

Current

   

0-30 days Past Due

   

30-60 days Past Due

   

60-90 days past due

   

Over 90 days past due

   

Total

 
                                                 

Notes Receivable

  $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  
    $ 39,467     $ -     $ -     $ -     $ 10,873     $ 50,340  
Financing Receivable Credit Quality Indicators [Table Text Block]
   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Total

 

 

Risk rating

 

                                                       

Internal Grade I

  $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Internal Grade II

    -       -       -       -       -       -       -  

Internal Grade III

    21,580       17,887       -       -       -       -       39,467  

Internal Grade IV

    -       -       -       -       -       10,873       10,873  

Notes and Lease Receivables,

                                                       

Net of Unamortized Interest

  $ 21,580     $ 17,887     $ -     $ -     $ -     $ 10,873     $ 50,340  
XML 30 R18.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition (Tables)
3 Months Ended
Feb. 28, 2025
Notes Tables  
Cash, Cash Equivalents, and Restricted Cash, Cash Flow Statement Reconciliation [Table Text Block]
   

February 28, 2025

   

February 29, 2024

 
                 
Cash and cash equivalents   $ 2,004,518     $ 1,890,204  

Restricted cash

    223,909       229,520  

Total cash and restricted cash

  $ 2,228,427     $ 2,119,724  
Disaggregation of Revenue [Table Text Block]
   

For three

months ended

February 28,

2025

   

For three

months ended

February 29,

2024

 
                 

 

Revenue recognized at a point in time

 

 

Sign Shop revenue

  $ -     $ 1,379  

Settlement revenue

    4,875       25,610  

Total revenue at a point in time

    4,875       26,989  

Revenue recognized over time

               

Royalty revenue

    457,194       459,690  

Franchise fees

    8,583       10,246  

License fees

    5,978       5,978  

Gift card revenue

    13,559       2,846  

Nontraditional revenue

    49,966       70,774  

Marketing fund revenue

    217,046       259,411  

Total revenue over time

    752,326       808,945  

Grand total

  $ 757,201     $ 835,934  
Contract With Customer Asset and Liability, Subject to Change [Table Text Block]
   

February 28, 2025

   

November 30, 2024

 

Liabilities

               

Contract liabilities - current

  $ 462,413     $ 420,379  

Contract liabilities - long-term

    131,025       130,094  

Total Contract Liabilities

  $ 593,438     $ 550,473  
Contract with Customer, Contract Asset, Contract Liability, and Receivable [Table Text Block]
   

February 28, 2025

   

November 30, 2024

 

Contracts at beginning of period

  $ 550,473     $ 620,188  

Revenue Recognized during period

    (336,265 )     (1,499,334 )

Additions during period

    379,230       1,429,619  

Contracts at end of period

  $ 593,438     $ 550,473  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Table Text Block]

2025

  $ 17,978  *

2026

    21,084  

2027

    22,800  

2028

    16,084  

2029

    14,870  

2030

    13,855  

Thereafter

    45,818  

Total

  $ 152,489  
XML 31 R19.htm IDEA: XBRL DOCUMENT v3.25.1
Note 4 - Units Open and Under Development (Tables)
3 Months Ended
Feb. 28, 2025
Notes Tables  
Schedule of Franchisor Disclosure [Table Text Block]
   

February 28, 2025

   

February 29, 2024

 

Stores open:

               

Franchisee-owned stores

    61       64  

Licensed Units

    4       4  
      65       68  
                 

Unopened stores with Franchise

               

Agreements

    4       4  
                 

Total operating units and units with Franchise Agreements

    69       72  
XML 32 R20.htm IDEA: XBRL DOCUMENT v3.25.1
Note 5 - Earnings Per Share (Tables)
3 Months Ended
Feb. 28, 2025
Notes Tables  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
   

For the three months ended:

 
   

February 28, 2025

   

February 29, 2024

 

Numerator:

               

Net income available to common shareholders

  $ 116,267     $ 98,505  
                 

Denominator:

               

Weighted average outstanding shares

               

Basic and diluted common stock

    7,263,508       7,263,508  

Earnings per Share - Basic

  $ 0.02     $ 0.01  
XML 33 R21.htm IDEA: XBRL DOCUMENT v3.25.1
Note 7 - Lease Commitments (Tables)
3 Months Ended
Feb. 28, 2025
Notes Tables  
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block]
   

Undiscounted Rent Payments

 

Year Ending November 30:

       

2025

    54,964  

2026

    80,837  

2027

    84,024  

2028

    96,163  

2029

    99,898  

Thereafter

    36,827  

Total Undiscounted Rent Payments

  $ 452,713  
         

Present Value Discount

    (89,658 )

Present Value

  $ 363,055  
         

Short-term lease liability

  $ 49,796  

Long-term lease liability

    313,259  

Total Operating Lease Liability

  $ 363,055  
XML 34 R22.htm IDEA: XBRL DOCUMENT v3.25.1
Note 1 - Nature of Operations (Details Textual)
Feb. 28, 2025
Feb. 29, 2024
Number of Wholly Owned Subsidiaries 3  
Number of Stores 69 72
Number of States in which Entity Operates 18  
Franchised Units [Member]    
Number of Stores 61 64
Licensed Units [Member]    
Number of Stores 4 4
Units Under Development [Member]    
Number of Stores 4  
XML 35 R23.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies (Details Textual) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Financing Receivable, Allowance for Credit Loss $ 50,340 $ 51,103
Investment Owned, Fair Value $ 2,250  
Leasehold Improvements [Member]    
Property, Plant and Equipment, Useful Life 10 years  
Minimum [Member]    
Property, Plant and Equipment, Useful Life 3 years  
Maximum [Member]    
Property, Plant and Equipment, Useful Life 7 years  
XML 36 R24.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies - Summary of Portfolio Segments for Receivables (Details) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Notes Receivable $ 50,340 $ 51,103
Total Receivables, Before Allowance for Credit Losses 131,114 138,587
Less: Allowance for Credit Losses (50,340) (51,103)
Total Receivables 80,774 87,484
Less: Current Portion (80,774) (87,484)
Long-Term Receivables 0 0
Franchise [Member]    
Accounts Receivable 45,294 69,284
Vendor Related [Member]    
Accounts Receivable $ 35,480 $ 18,200
XML 37 R25.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies - Allowance for Credit Losses (Details) - USD ($)
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
Balance, Notes Receivable $ 51,103  
Balance, Lease Receivable 0  
Balance 51,103  
Write-offs, Notes Receivable 0  
Write-offs, Lease Receivable 0  
Write-offs 0  
Recoveries, Notes Receivable (763)  
Recoveries, Lease Receivable 0  
Recoveries (763)  
Provision for Credit Losses, Accounts Receivable (763) $ 22,582
Provision for Credit Losses, Notes Receivable 0  
Provision for Credit Losses, Lease Receivable 0  
Provision for Credit Losses 0  
Balance, Notes Receivable 50,340  
Balance, Lease Receivable 0  
Balance 50,340  
Accounting Standards Update 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]    
Balance, Notes Receivable 0  
Balance, Lease Receivable 0  
Balance 0  
Franchise [Member]    
Balance, Accounts Receivable 0  
Write-offs, Accounts Receivable 0  
Recoveries, Accounts Receivable 0  
Provision for Credit Losses, Accounts Receivable 0  
Balance, Accounts Receivable 0  
Franchise [Member] | Accounting Standards Update 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]    
Balance, Accounts Receivable 0  
Vendor Related [Member]    
Balance, Accounts Receivable 0  
Write-offs, Accounts Receivable 0  
Recoveries, Accounts Receivable 0  
Provision for Credit Losses, Accounts Receivable 0  
Balance, Accounts Receivable 0  
Vendor Related [Member] | Accounting Standards Update 2016-13 [Member] | Cumulative Effect, Period of Adoption, Adjustment [Member]    
Balance, Accounts Receivable $ 0  
XML 38 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies - Summary of Past Due Financing Receivables (Details) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Notes Receivable $ 50,340 $ 51,103
Notes and Lease Receivables, Net of Unamortized Interest 50,340  
Financial Asset, Not Past Due [Member]    
Notes Receivable 39,467  
Notes and Lease Receivables, Net of Unamortized Interest 39,467  
Financial Asset, 1 to 29 Days Past Due [Member]    
Notes Receivable 0  
Notes and Lease Receivables, Net of Unamortized Interest 0  
Financial Asset, 30 to 59 Days Past Due [Member]    
Notes Receivable 0  
Notes and Lease Receivables, Net of Unamortized Interest 0  
Financial Asset, 60 to 89 Days Past Due [Member]    
Notes Receivable 0  
Notes and Lease Receivables, Net of Unamortized Interest 0  
Financial Asset, Equal to or Greater than 90 Days Past Due [Member]    
Notes Receivable 10,873  
Notes and Lease Receivables, Net of Unamortized Interest $ 10,873  
XML 39 R27.htm IDEA: XBRL DOCUMENT v3.25.1
Note 2 - Summary of Significant Accounting Policies - Schedule of Receivables by Year and Risk Rating (Details)
3 Months Ended
Feb. 28, 2025
USD ($)
Internal Grade, year one $ 21,580
Internal Grade, year two 17,887
Internal Grade, year three 0
Internal Grade, year four 0
Internal Grade, year five 0
Internal Grade, prior 10,873
Internal Grade, total 50,340
Internal Grade 1 [Member]  
Internal Grade, year one 0
Internal Grade, year two 0
Internal Grade, year three 0
Internal Grade, year four 0
Internal Grade, year five 0
Internal Grade, prior 0
Internal Grade, total 0
Internal Grade 2 [Member]  
Internal Grade, year one 0
Internal Grade, year two 0
Internal Grade, year three 0
Internal Grade, year four 0
Internal Grade, year five 0
Internal Grade, prior 0
Internal Grade, total 0
Internal Grade 3 [Member]  
Internal Grade, year one 21,580
Internal Grade, year two 17,887
Internal Grade, year three 0
Internal Grade, year four 0
Internal Grade, year five 0
Internal Grade, prior 0
Internal Grade, total 39,467
Internal Grade 4 [Member]  
Internal Grade, year one 0
Internal Grade, year two 0
Internal Grade, year three 0
Internal Grade, year four 0
Internal Grade, year five 0
Internal Grade, prior 10,873
Internal Grade, total $ 10,873
XML 40 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition (Details Textual)
3 Months Ended
Feb. 28, 2025
Initial Franchise Term 10 years
Royalty Fees From Franchises Percentage 5.00%
XML 41 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition - Cash Flow Statement Reconciliation (Details) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Feb. 29, 2024
Nov. 30, 2023
Cash and cash equivalents $ 2,004,518 $ 2,177,586 $ 1,890,204  
Restricted cash 223,909   229,520  
Total cash and restricted cash $ 2,228,427 $ 2,337,290 $ 2,119,724 $ 2,072,672
XML 42 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition - Disaggregation of Revenue (Details) - USD ($)
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
Revenues $ 757,201 $ 835,934
Transferred at Point in Time [Member]    
Revenues 4,875 26,989
Transferred over Time [Member]    
Revenues 752,326 808,945
Sign Shop [Member] | Transferred at Point in Time [Member]    
Revenues 0 1,379
Structured Settlement Annuity [Member] | Transferred at Point in Time [Member]    
Revenues 4,875 25,610
Royalty [Member]    
Revenues 457,194 459,690
Royalty [Member] | Transferred over Time [Member]    
Revenues 457,194 459,690
Franchise [Member]    
Revenues 8,583 10,246
Franchise [Member] | Transferred over Time [Member]    
Revenues 8,583 10,246
License [Member] | Transferred over Time [Member]    
Revenues 5,978 5,978
Gift Card [Member] | Transferred over Time [Member]    
Revenues 13,559 2,846
Non-traditional Revenue [Member] | Transferred over Time [Member]    
Revenues 49,966 70,774
Marketing Fund [Member]    
Revenues 217,046 259,411
Marketing Fund [Member] | Transferred over Time [Member]    
Revenues $ 217,046 $ 259,411
XML 43 R31.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition - Contract Balances Subject to ASC 606 (Details) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
Contract liabilities - long-term $ 131,025 $ 130,094
Total Contract Liabilities 593,438 550,473
Contract Liabilities, Current and Accrued Expenses and Other Current Liabilities [Member]    
Contract liabilities - current $ 462,413 $ 420,379
XML 44 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition - Changes in Contract Balances (Details) - USD ($)
3 Months Ended 12 Months Ended
Feb. 28, 2025
Nov. 30, 2024
Contracts $ 550,473 $ 620,188
Revenue Recognized during period (336,265) (1,499,334)
Additions during period 379,230 1,429,619
Contracts $ 593,438 $ 550,473
XML 45 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition - Remaining Performance Obligations (Details)
Feb. 28, 2025
USD ($)
Remaining Performance Obligation $ 152,489
XML 46 R34.htm IDEA: XBRL DOCUMENT v3.25.1
Note 3 - Revenue Recognition - Remaining Performance Obligations 2 (Details)
Feb. 28, 2025
USD ($)
Remaining Performance Obligation $ 152,489
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-03-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 17,978 [1]
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-12-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 21,084
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-12-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 22,800
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2027-12-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 16,084
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2028-12-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 14,870
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2029-12-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 13,855
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2030-12-01  
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period (Year) 1 year
Remaining Performance Obligation $ 45,818
[1] represents the estimate for the remainder of 2025
XML 47 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Note 4 - Units Open and Under Development - Operating Units (Details)
Feb. 28, 2025
Feb. 29, 2024
Number of Stores 69 72
Franchised Units [Member]    
Number of Stores 61 64
Licensed Units [Member]    
Number of Stores 4 4
Total Franchised Owned and Licensed Units [Member]    
Number of Stores 65 68
Unopened Store [Member]    
Number of Stores 4 4
XML 48 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Note 5 - Earnings Per Share - Computation of Earnings Per Share (Details) - USD ($)
3 Months Ended
Feb. 28, 2025
Feb. 25, 2025
Feb. 29, 2024
Net income available to common shareholders   $ 116,267 $ 98,505
Weighted average shares outstanding - Basic and diluted (in shares) 7,263,508 7,263,508 7,263,508
Net Income per share - Basic and Diluted (in dollars per share) $ 0.02 $ 0.02 $ 0.01
XML 49 R37.htm IDEA: XBRL DOCUMENT v3.25.1
Note 6 - Goodwill and Other Intangible Assets (Details Textual) - USD ($)
$ in Thousands
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
Goodwill, Impairment Loss $ 0 $ 0
XML 50 R38.htm IDEA: XBRL DOCUMENT v3.25.1
Note 7 - Lease Commitments (Details Textual) - USD ($)
Feb. 28, 2025
Feb. 15, 2024
Lessee, Operating Lease, Renewal Term   5 years
Tenant Allowance   $ 158,940
Lessee, Operating Lease, Remaining Lease Term 61 months  
Lessee, Operating Lease, Discount Rate 8.50%  
XML 51 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Note 7 - Lease Commitments - Gross Future Minimum Annual Rental Commitments (Details) - USD ($)
Feb. 28, 2025
Nov. 30, 2024
2025 $ 54,964  
2026 80,837  
2027 84,024  
2028 96,163  
2029 99,898  
Thereafter 36,827  
Total Undiscounted Rent Payments 452,713  
Present Value Discount (89,658)  
Present Value 363,055  
Short-term lease liability 49,796 $ 47,846
Long-term lease liability 313,259 $ 330,215
Total Operating Lease Liability $ 363,055  
XML 52 R40.htm IDEA: XBRL DOCUMENT v3.25.1
Note 8 - Income Taxes (Details Textual) - USD ($)
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
Current Income Tax Expense (Benefit) $ 65,536 $ 60,791
Deferred Income Tax Expense (Benefit) 19,736 21,791
Income Tax Expense (Benefit) $ 45,800 $ 39,000
Effective Income Tax Rate Reconciliation, Percent 28.30% 28.40%
XML 53 R41.htm IDEA: XBRL DOCUMENT v3.25.1
Note 9 - Stockholder's Equity (Details Textual) - $ / shares
3 Months Ended
Mar. 07, 2025
Dec. 04, 2024
Sep. 06, 2024
Jun. 06, 2024
Mar. 06, 2024
Dec. 11, 2023
Sep. 12, 2023
Jun. 06, 2023
Mar. 13, 2023
Dec. 07, 2022
Mar. 04, 2021
Feb. 22, 2019
May 22, 2017
Aug. 18, 2015
May 06, 2013
Feb. 28, 2025
Feb. 29, 2024
Common Stock, Dividends, Per Share, Declared                               $ 0.03 $ 0.02
Preferred Stock Dividends Number of Rights Declared                             1    
Preferred Stock Dividends Number of Rights Minimum Percent of Common Stock that must be Acquired to Make Rights Exercisable                             15.00%    
Preferred Stock Dividends Number of Rights Minimum Percent of Common Stock that Must be Acquired to Make Rights Exercisable, Institutional Investors                             2000.00%    
Right to Purchase Series A Preferred Stock [Member]                                  
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right                             0.001    
Class of Warrant or Right, Exercise Price of Warrants or Rights                             $ 0.9    
Class of Warrant or Right, Term                     11 years 9 years 7 years 5 years      
O 2025 Q2 Dividends [Member] | Forecast [Member]                                  
Dividends Payable, Date Declared Mar. 07, 2025                                
Common Stock, Dividends, Per Share, Declared $ 0.01                                
Dividends Payable, Date of Record Mar. 24, 2025                                
Dividends Payable, Date to be Paid Apr. 14, 2025                                
O 2025 Q1 Ordinary and Special Dividends [Member]                                  
Dividends Payable, Date Declared   Dec. 04, 2024                              
Common Stock, Dividends, Per Share, Declared   $ 0.03                              
Dividends Payable, Date of Record   Dec. 23, 2024                              
Dividends Payable, Date to be Paid   Jan. 09, 2025                              
O 2025 Q1 Dividends [Member]                                  
Common Stock, Dividends, Per Share, Declared   $ 0.01                              
S 2025 Q1 Dividends [Member]                                  
Common Stock, Dividends, Per Share, Declared   $ 0.02                              
O 2024 Q4 Dividends [Member]                                  
Dividends Payable, Date Declared     Sep. 06, 2024                            
Dividends Payable, Date of Record     Sep. 23, 2024                            
Dividends Payable, Date to be Paid     Oct. 11, 2024                            
Dividends Payable, Amount Per Share     $ 0.01                            
O 2024 Q3 Dividends [Member]                                  
Dividends Payable, Date Declared       Jun. 06, 2024                          
Dividends Payable, Date of Record       Jun. 24, 2024                          
Dividends Payable, Date to be Paid       Jul. 12, 2024                          
Dividends Payable, Amount Per Share       $ 0.01                          
O 2024 Q2 Dividends [Member]                                  
Dividends Payable, Date Declared         Mar. 06, 2024                        
Dividends Payable, Date of Record         Mar. 21, 2024                        
Dividends Payable, Date to be Paid         Apr. 12, 2024                        
Dividends Payable, Amount Per Share         $ 0.01                        
O 2024 Q1 Ordinary and Special Dividends [Member]                                  
Dividends Payable, Date Declared           Dec. 11, 2023                      
Common Stock, Dividends, Per Share, Declared           $ 0.02                      
Dividends Payable, Date of Record           Dec. 27, 2023                      
Dividends Payable, Date to be Paid           Jan. 16, 2024                      
O 2024 Q1 Dividends [Member]                                  
Common Stock, Dividends, Per Share, Declared           $ 0.01                      
S 2024 Q1 Dividends [Member]                                  
Common Stock, Dividends, Per Share, Declared           $ 0.01                      
O 2023 Q4 Dividends [Member]                                  
Dividends Payable, Date Declared             Sep. 12, 2023                    
Common Stock, Dividends, Per Share, Declared             $ 0.01                    
Dividends Payable, Date of Record             Sep. 28, 2023                    
Dividends Payable, Date to be Paid             Oct. 18, 2023                    
O 2023 Q3 Dividends [Member]                                  
Dividends Payable, Date Declared               Jun. 06, 2023                  
Common Stock, Dividends, Per Share, Declared               $ 0.01                  
Dividends Payable, Date of Record               Jun. 22, 2023                  
Dividends Payable, Date to be Paid               Jul. 11, 2023                  
O 2023 Q2 Dividends [Member]                                  
Dividends Payable, Date Declared                 Mar. 13, 2023                
Common Stock, Dividends, Per Share, Declared                 $ 0.01                
Dividends Payable, Date of Record                 Mar. 30, 2023                
Dividends Payable, Date to be Paid                 Apr. 19, 2023                
O 2023 Q1 Ordinary and Special Dividends [Member]                                  
Dividends Payable, Date Declared                   Dec. 07, 2022              
Common Stock, Dividends, Per Share, Declared                   $ 0.02              
Dividends Payable, Date of Record                   Dec. 22, 2022              
Dividends Payable, Date to be Paid                   Jan. 11, 2023              
O 2023 Q1 Dividends [Member]                                  
Common Stock, Dividends, Per Share, Declared                   $ 0.01              
S 2023 Q1 Dividends [Member]                                  
Common Stock, Dividends, Per Share, Declared                   $ 0.01              
EXCEL 54 Financial_Report.xlsx IDEA: XBRL DOCUMENT begin 644 Financial_Report.xlsx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