10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended: April 2, 2023

or

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

For the transition period from                            to                          

Commission File Number: 333-233233

BT BRANDS, INC.

 (Exact name of registrant as specified in its charter)

Wyoming	90-1495764
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
405 Main Avenue West, Suite 2D, West Fargo, ND	58078
(Address of principal executive offices)	(Zip Code)
(307) 274-3055
(Registrant’s telephone number, including area code)
NONE
(Former name former address and former fiscal year if changed since last report)

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, $0.002 per share	BTBD	The NASDAQ Stock Market LLC
Warrant to Purchase Common Stock	BTBDW	The NASDAQ Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated Filer	☒	Smaller reporting company	☒
		Emerging Growth Company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b).  ☐                

At May 1, 2023, there were 6,246,118 shares of common stock outstanding.

CAUTIONARY STATEMENT REGARDING RISKS

AND UNCERTAINTIES THAT MAY AFFECT FUTURE RESULTS

Forward-Looking Information

This quarterly report contains forward-looking statements about the business, financial condition and prospects of BT Brands, Inc. and its wholly-owned subsidiaries (together, the “Company”). Forward-looking statements, as that term is defined in the Private Securities Litigation Reform Act of 1995, can be identified by the use of forward-looking terminology such as “believes,” “projects,” “expects,” “may,” “estimates,” “should,” “plans,” “targets,” “intends,” “could,” “would,” “anticipates,” “potential,” “confident,” “optimistic” or the negative thereof, or other variations thereon, or comparable terminology, or by discussions of strategy, objectives, estimates, guidance, expectations, and future plans. Forward-looking statements can also be identified by the fact that these statements do not relate strictly to historical or current matters. Rather, forward-looking statements relate to anticipated or expected events, activities, trends or results. Because forward-looking statements relate to matters that have not yet occurred, these statements are inherently subject to risks and uncertainties.

While the Company believes the expectations reflected in forward-looking statements are reasonable, there can be no assurances that such expectations will prove to be accurate. Security holders are cautioned that such forward-looking statements involve risks and uncertainties. You should evaluate all forward-looking statements made in this report in the context of the factors that could cause outcomes to differ materially from our expectations. These factors include, but are not limited to:

· capital requirements and the availability of capital to fund our growth;

· difficulties executing our growth strategy, including completing profitable acquisitions;

· the impact of public health matters;

· all risks of acquiring an existing restaurant business, including identifying a suitable target, completing comprehensive due diligence, the impact on our financial condition of any debt we may incur in acquiring the target, the ability to integrate the target’s operations with our existing operations, our ability to retain management and key employees of the target, among other factors relevant to acquisitions;

· challenges related to hiring and retaining store employees at competitive wage rates;

· our failure to prevent food safety and foodborne illness incidents;

· shortages or interruptions in the supply or delivery of food products;

· our dependence on a small number of suppliers and a single distribution company;

· negative publicity relating to any one of our restaurants;

· competition from other restaurant chains with significantly greater resources than we have;

· changes in economic conditions, including the effects on consumer confidence and discretionary spending;

· changes in consumer tastes and nutritional and dietary trends;

· our inability to manage our growth;

· our inability to maintain an adequate level of cash flow or access to capital to grow;

· changes in management, loss of key personnel, and difficulty hiring and retaining skilled personnel;

· labor shortages and increased labor costs;

· our vulnerability to increased food, commodity, and energy costs;

· the impact of governmental laws and regulations;

· failure to obtain and maintain required licenses and permits to comply with food control regulations;

· changes in economic conditions and adverse weather, and other unforeseen conditions, in regions where our restaurants are located;

· inadequately protecting our intellectual property;

· breaches of security of confidential consumer information; and

· other factors discussed in the Company’s Annual Report on Form 10-K under “Business”  and “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”

2

               We caution you that the important factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences we anticipate or affect us or our operations in the ways we expect. The forward-looking statements included in this report are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as required by law. If we update one or more forward-looking statements, no inference should be made that we will make additional updates regarding those or other forward-looking statements. We qualify all of our forward-looking statements by these cautionary statements.

From time to time, oral or written forward-looking statements are also included in our reports on Forms 10-K, 10-Q, and 8-K, our Schedule 14A, our press releases and other materials released to the public. Although we believe that at the time made, the expectations reflected in all of these forward-looking statements are and will be reasonable, any or all of the forward-looking statements may prove to be incorrect. This may occur as a result of inaccurate assumptions or as a consequence of known or unknown risks and uncertainties. Many factors discussed in this Quarterly Report on Form 10-Q, certain of which are beyond our control, will be important in determining our future performance. Consequently, actual results may differ materially from those that might be anticipated from forward-looking statements. In light of these and other uncertainties, you should not regard the inclusion of a forward-looking statement in this Quarterly Report on Form 10-Q or other public communications that we might make as a representation by us that our plans and objectives will be achieved, and you should not place undue reliance on such forward-looking statements.

We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention is directed to any further disclosures made on related subjects in our subsequent periodic reports filed with the Securities and Exchange Commission.

3

TABLE OF CONTENTS

PART I— FINANCIAL INFORMATION.		5
ITEM 1.	FINANCIAL STATEMENTS.	5
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION.	17
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.	22
ITEM 4.	CONTROLS AND PROCEDURES.	22
PART II—OTHER INFORMATION.		23
ITEM 1.	LEGAL PROCEEDINGS.	23
ITEM 1A.	RISK FACTORS.	23
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.	23
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES.	23
ITEM 4.	MINE SAFETY DISCLOSURES.	23
ITEM 5.	OTHER INFORMATION.	23
ITEM 6.	EXHIBITS.	24
SIGNATURES.		25

4

PART I FINANCIAL INFORMATION

BT BRANDS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

	Unaudited
	April 2, 2023			January 1, 2023
ASSETS
CURRENT ASSETS
Cash	$	5,494,401		$	2,150,578
Marketable securities		1,378,337			5,994,295
Receivables		14,596			76,948
Inventory		173,007			158,351
Prepaid expenses and other current assets		64,424			37,397
Assets held for sale		258,751			446,524
Total current assets		7,383,516			8,864,093
PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS, NET		3,258,759			3,294,644
OPERATING LEASES RIGHT-OF-USE ASSETS		1,946,394			2,004,673
INVESTMENTS		1,314,787			1,369,186
DEFERRED INCOME TAXES		91,000			61,000
GOODWILL		671,220			671,220
INTANGIBLE ASSETS, NET		439,260			453,978
OTHER ASSETS, NET		50,477			50,903
Total assets
	$	15,155,413		$	16,769,697
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable	$	400,711		$	448,605
Broker margin loan		-			791,370
Current maturities of long-term debt		166,241			167,616
Current operating lease obligations		193,430			193,430
Accrued expenses		410,101			532,520
Total current liabilities		1,170,483			2,133,541
LONG-TERM DEBT, LESS CURRENT PORTION		2,416,905			2,658,477
NONCURRENT LEASE OBLIGATIONS		1,771,514			1,825,057
Total liabilities		5,358,902			6,617,075
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY
Preferred stock, $.001 par value, 2,000,000 shares authorized, no shares outstanding at April 2, 2023 and January 1, 2023		-			-
Common stock, $.002 par value, 50,000,000 authorized, 6,461,118 issued and 6,246,118 shares outstanding at April 2, 2023 and 6,461,118 shares issued and 6,396,118 shares outstanding at January 1, 2023		12,492			12,792
Less cost of 215,000 and 65,000 common shares held in Treasury at April 2, 2023 and January 1, 2023, respectively.		(356,807	)		(106,882	)
Additional paid-in capital		11,445,135			11,409,235
Accumulated deficit	$	(1,304,309	)		(1,162,523	)
Total shareholders' equity		9,796,511			10,152,622
Total liabilities and shareholders' equity	$	15,155,413		$	16,769,697

             See Notes to Consolidated Condensed Financial Statements

5

BT BRANDS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	13 Weeks Ended,			13 Weeks Ended,
	April 2, 2023			April 3, 2022
SALES	$	3,070,798		$	2,073,195
COSTS AND EXPENSES
Restaurant operating expenses
Food and paper costs		1,290,323			721,583
Labor costs		1,202,760			607,710
Occupancy costs		357,125			174,638
Other operating expenses		195,614			119,867
Depreciation and amortization expenses		163,507			69,415
General and administrative expenses		425,915			291062
Gain on sale of assets held for sale		(313,688	)		-
Total costs and expenses		3,321,556			1,984,274
Income (loss) from operations		(250,758	)		88,921
UNREALIZED GAIN ON MARKETABLE SECURITIES		69,856			-
INTEREST EXPENSE		(25,533	)		(28,271	)
INTEREST AND DIVIDEND INCOME		89,048			-
EQUITY IN LOSS OF AFFILIATE		(54,399	)		-
INCOME (LOSS) BEFORE TAXES		(171,786	)		60,650
INCOME TAX (EXPENSE) BENEFIT		30,000			(18,000	)
NET INCOME (LOSS)	$	(141,786		$	42,650
NET INCOME (LOSS) PER COMMON SHARE - Basic and Diluted	$	(0.02	)	$	0.01
WEIGHTED AVERAGE SHARES USED IN COMPUTING PER COMMON SHARE AMOUNTS - Basic and Diluted		6,280,729			6,455,434

See Notes to Consolidated Condensed Financial Statements

6

BT BRANDS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

  (Unaudited)

				Outstanding
				Common Stock			Additional Paid-in		Accumulated			Treasury
	Shares			Par Amount			Capital		Deficit			Stock			Total
Balances, January 1, 2022		6,447,506		$	12,895		$	11,215,696	$	(600,238	)	$	-		$	10,628,353
Net income		-			-			-		42,650			-			42,650
Stock based compensation		-			-			33,500		-			-			33,500
Shares issued for exercise of warrants		13,612			27			74,839		-			-			74,866
Balances, April 3, 2022		6,461,118		$	12,922		$	11,324,035	$	(557,588	)	$	-		$	10,779,369
				Outstanding Common Stock			Additional Paid-in		Accumulated			Treasury
	Shares			Par Amount			Capital		Deficit			Stock			Total
Balances, January 1, 2023		6,396,118		$	12,792		$	11,409,235	$	(1,162,523	)	$	(106,882	)	$	10,152,622
Net income (loss)		-			-			-		(141,786	)		-			(141,786	)
Stock based compensation		-			-			35,900		-			-			35,900
Treasury stock purchase		(150,000	)		(300	)		-		-			(249,925	)		(250,225	)
Balances, April 2, 2023		6,246,118		$	12,492		$	11,445,135	$	(1,304,309	)	$	(356,807	)	$	9,796,511

See Notes to Consolidated Condensed Financial Statements

7

BT BRANDS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

 (Unaudited)

	13 Weeks ended,
	April 2, 2023			April 3, 2022
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income (Loss)	$	(141,786	)	$	42,650
Adjustments to reconcile net income (loss) to net cash provided by operating activities-
Depreciation and amortization		163,507			69,415
Amortization of debt issuance costs included in interest expense		1,350			1,350
Deferred taxes		(30,000	)		(25,000	)
Stock-based compensation		35,900			33,500
Unrealized loss (gain) on marketable securities		(69,856	)		6,746
Investment gains		(29,177	)		-
Loss on equity method investment		54,399			-
Non-cash operating lease expense		4,736			-
Gain on sale of assets held for sale		(313,688	)
Changes in operating assets and liabilities, net of acquisitions -
Receivables		62,352			56,421
Inventory		(14,656	)		(8,291	)
Prepaid expenses and other current assets		(27,027	)		(23,924	)
Other assets		-			(10,000	)
Accounts payable		(47,894	)		111,355
Accrued expenses		(122,419	)		93,511
Income taxes payable		-			(10,339	)
Net cash provided by (used in) operating activities		(474,259	)		337,394
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of net assets of Keegan’s Seafood Grille		-			(1,150,000	)
Proceeds from sale of assets held for sale		496,000
Purchase of property and equipment		(107,017	)		(10,164	)
Investment in related company		-			(229,000	)
Purchase of marketable securities		(1,026,917	)		(260,846	)
Proceeds from sale of marketable securities		5,741,908			-
Other assets		-			(32,000	)
Net cash provided by (used in) investing activities		5,103,974			(1,682,010	)
CASH FLOWS FROM FINANCING ACTIVITIES
Payment on margin loan to finance the purchase of marketable secutities		(791,370	)		-
Proceeds from exercise of common stock warrants		-			74,866
Principal payments on long-term debt		(244,297	)		(42,237	)
Purchase of treasury shares		(250,225	)		-
Net cash provided by (used in) financing activities		(1,285,892	)		32,629
CHANGE IN CASH		3,343,823			(1,311,987	)
CASH, BEGINNING OF PERIOD		2,150,578			12,385,632
CASH, END OF PERIOD	$	5,494,401		$	11,073,645
SUPPLEMENTAL DISCLOSURES
Cash paid for interest	$	24,183		$	26,291

See Notes to Consolidated Condensed Financial Statements

8

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of BT Brands, Inc., and its subsidiaries (the “Company,” “we,” “our,” “us,” or “BT Brands”) and have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. All intercompany accounts and transactions have been eliminated in consolidation and have been prepared on a basis consistent in all material respects with the accounting policies for the fiscal year ending January 1, 2023. In our opinion, all adjustments, which are normal and recurring in nature, necessary for a fair presentation of our financial position and results of operation have been included. Operating results for interim periods are not necessarily indicative of the results that may be expected for a full fiscal year.

The accompanying Condensed Consolidated Balance Sheet as of April 2, 2023, does not include all of the disclosures required by GAAP. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of January 1, 2023, and the related notes thereto included in the Company’s Form 10-K for the fiscal year ended January 1, 2023.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates, and the differences could be material.

The Company

BT Brands, Inc. (the “Company”) was incorporated as Hartmax of NY Inc. on January 19, 2016. Effective July 30, 2018, the Company acquired 100% of BTND, LLC.

We operate restaurants in the eastern two-thirds of the United States. As of April 1, 2023, including our 41.2% owned Bagger Dave’s business, we operated seventeen restaurants comprising the following:

· Eight Burger Time fast-food restaurants and one Dairy Queen franchise located in the North Central region of the United States, collectively (“BTND”);

· Bagger Dave’s Burger Tavern, Inc, a 41.2% owned affiliate, operates six Bagger Dave’s restaurants in Michigan, Ohio, and Indiana (“Bagger Dave’s”);

· Keegan’s Seafood Grille in Indian Rocks Beach, Florida (“Keegan’s”);

· Pie In The Sky Coffee and Bakery in Woods Hole, Massachusetts (“PIE”).

· Village Bier Garten is a German-themed restaurant, bar, and entertainment venue in Cocoa, Florida (“VBG”). 

Our Dairy Queen store is operated under a franchise agreement with International Dairy Queen. We pay royalty and advertising payments to the franchisor as required by the franchise agreement.

9

Fiscal Year Period

Our fiscal year is a 52/53-week year, ending on Sunday, closest to December 31. Most years consist of four 13-week accounting periods comprising the 52-week year. All references to years in this report refer to the 13-week periods in the respective fiscal year periods. The fiscal year 2023 is 52 weeks ending December 31, 2023.

Cash

For purposes of reporting cash and cash flows, cash includes money market funds and is net of outstanding checks and includes, amounts on deposit at banks and deposits in transit and excludes transfers out in transit and includes brokerage account money market funds which are not insured deposits.

Fair Value of Financial Instruments

The Company’s accounting for fair value measurements of assets and liabilities, including available-for-sale securities, is that they are recognized or disclosed at fair value in the statements on a recurring or nonrecurring basis, adhere to the Financial Accounting Standards Board (FASB) fair value hierarchy that prioritizes the input to valuation techniques used to measure fair value.

The hierarchy prioritizes unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements).

The three levels of the fair value hierarchy are as follows:

· Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company can access at the measurement date.

· Level 2 inputs are inputs other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the entire term of the asset or liability.

· Level 3 Inputs are unobservable inputs for the asset or liability.

The level in the fair value hierarchy within which a fair measurement in its entirety falls is based on the lowest level input that is significant to fair value measurement in its entirety.

The carrying values of cash, receivables, accounts payable and other financial working capital items approximate fair value due to the short maturity nature of these instruments.  

On April 2, 2023, the cost of marketable securities include a bond fund at a cost of $416,570 and common stocks at a cost of $978,333 was a total cost of $1,394,903 prior to a mark-to-market reduction of $16,566. These investments are reflected in the accompanying financial statements at April 2, 2023, at the level-one quoted market price in an active market of $1,378,337. At January 1, 2023, the fair value of Level 1 investments included common stocks of $713,900 and a corporate bond exchange-traded fund (ETF) of $316,000, a total carrying value of $1,029,900, net of an unrealized mark-to-market loss of $86,422, as determined by quoted market prices in an active market.

Investments  

Noncurrent investments at April 2, 2023, include our net equity method investment of $1,010,787 in Bagger Dave’s and our $304,000 total investment in Next Gen Ice, Inc. (NGI). In 2020, the Company received equity ownership in NGI as consideration for a loan to NGI. Upon repayment of the note, $75,000 was attributed by us to the value of the equity received, and this amount was reflected as additional interest income in 2020. The fair value determined in 2020 continues to be reflected as the value of the investment. On February 12, 2022, we invested $229,000 in Series A1 8% Cumulative Convertible Preferred Stock of NGI, including a five-year warrant to purchase 34,697 common shares of NGI at $1.65 per share. See also Note 8.

Bagger Dave’s common stock is traded on the OTC Pink market and files quarterly and annual financial reports with OTCMarkets, Inc. under the Alternative Reporting Standard. The listing with OTC Markets does not require the information to be audited. For the thirteen weeks ended March 26, 2023, Bagger Dave’s had sales of $2,014,158 and a net loss of $136,153. Our 41.2% equity share in the loss was approximately $54,399 and is included in the accompanying statement of operations.

Short-Term Investments

Marketable Securities at January 1, 2023, include $5,000,000 face value of a United States Treasury Bills maturing March 16, 2023, purchased for $4,907,378 in August 2023. At January 1, 2023, the Treasury Bills were planned to be held until maturity and had an amortized cost value of $4,964,395. The amortized cost value approximates fair value.

10

Receivables

Receivables consist mainly of estimated rebates due from a primary vendor.

Inventory

Inventory consists of food, beverages and supplies and is stated at lower of cost (first-in, first-out method) or net realizable value.

Property and Equipment

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives, ranging from three to thirty years.

The Company reviews long-lived assets to determine if the carrying value of these assets is recoverable based on estimated cash flows. Assets are evaluated at the lowest level for which cash flows can be identified at the restaurant level. In determining future cash flows, estimates are made by the Company for future operating results of each restaurant. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying value of the assets exceeds the fair value of the assets.

Land, building and equipment, operating right of use assets and certain other assets, including definite-lived intangible assets are reviewed regularly for impairment and whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability is measured by comparison of the carrying amount of the assets to the future undiscounted net cash flow expected to be generated and is determined at the restaurant level. If an asset is determined to be impaired, the recognized impairment is measured by the amount by which the carrying amount of the asset exceeds the fair value.

Impairment and Disposal of Long-Lived Assets

We closed the Burger Time store in West St. Paul in 2022 and the Richmond, Indiana, store in 2018. The West St. Paul location sale was completed in February of 2023 for a gain of $313,688. The Richmond location is currently offered for sale. We believe the Richmond property will be sold at or above its current carrying value. Following the end first quarter of 2023, we completed the disposition of the St. Louis area property in lieu of unpaid property taxes. The second quarter of 2023 will reflect a gain of approximately $180,000 for the reversal of previously accrued property taxes.

Income Taxes

We provide for income taxes under (Accounting Standards Codification (ASC) 740), Accounting for Income Taxes. ASC 740 uses an asset and liability approach in accounting for income taxes. Deferred tax asset and liability account balances are determined based on differences between the financial reporting and tax bases of assets and liabilities. They are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company provides a valuation allowance, if necessary, to reduce deferred tax assets to their estimated realizable value. The deferred tax assets are reviewed periodically for recoverability, and valuation allowances are adjusted as necessary. As of April 2, 2023, the Company estimates a current tax provision at the statutory rate of approximately 27.5%

The Company has no accrued interest or penalties relating to income tax obligations. The Company has no federal or state examinations in progress, nor has it had any federal or state tax examinations since its inception. All periods since inception remain open for inspection.

11

Per Common Share Amounts

Net income per common share is computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted net income per share is calculated by dividing net income by the weighted average number of shares of common stock and potentially outstanding shares of common stock during each period. Common stock equivalents are excluded from the computation of diluted per-share amounts if their effect is anti-dilutive. There were no dilutive shares for the periods ending in 2023 and 2022.

Goodwill, Other Intangible Assets and Other Assets

Goodwill is not amortized. Goodwill is tested for impairment at least annually.  The cost of other intangible assets is amortized over the expected useful life. Other assets  include the allocated fair value of the acquired Dairy Queen franchise agreement related to our location in Ham Lake, Minnesota, and is amortized over an estimated useful life of 14 years

NOTE 2 – INTANGIBLE ASSETS

At April 2, 2023, the value of Intangible Assets are as follows:

	Estimated Useful Life (Years)		Original Cost		Accumulated Amortization		Net Carrying Value
Covenants not to Compete		3	$	98,000	$	26,528	$	71,472
Trademarks		15		393,000		25,512		367,788
			$	491,000	$	51,740	$	439,260

On January 1, 2023, intangible assets comprise4 the following: 

	Estimated Useful Life (Years)		Original Cost		Accumulated Amortization			Net Carrying Value
Covenants not to compete		3	$	98,000	$	(18,361	)	$	79,639
Tradenames		15		393,000		(18,661	)		374,339
			$	491,000	$	(37,022	)	$	453,978

Tradename assets are being amortized over 15 years at $26,000 in amortization expense per year. The total amortization of intangible assets, including the covenants not to compete, will approximate $58,900 in 2023 and  2024 and $40,500 in 2025 and $26,200 per year thereafter for the following six years and approximately $7,500 in 2037.

Total amortization expense for the 2023 13-week period was $14,718.

NOTE 3 – PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

	April 2, 2023			January 1, 2023
Land	$	435,239		$	485,239
Equipment		3,754,748			3,893,274
Buildings and leasehold improvements		2,367,557			2,402,157
Total property and equipment		6,557,544			6,780,670
Accumulated depreciation		(3,040,034	)		(3,039,500	)
Less - property held for sale		(258,751	)		(446,526	)
Net property and equipment	$	3,258,759		$	3,294,644

Depreciation expense for the 13-week periods in 2023 and 2022 was $148,364 and $68,902, respectively.

12

NOTE 4 - ACCRUED EXPENSES

Accrued expenses consisted of the following at: 

	April 2, 2023		January 1, 2023
Accrued real estate taxes	$	195,093	$	202,436
Accrued bonus compensation		59,139		59,139
Accrued payroll and payroll taxes		25,286		156,245
Accrued sales taxes payable		91,172		70,270
Accrued vacation pay		17,663		17,663
Accrued gift card liability		21,748		25,965
Other accrued expenses		-		802
	$	410,101	$	532,520

NOTE 5 - LONG TERM DEBT

Our long-term debt is as follows: 

	April 2, 2023			January 1, 2023
Three notes payable to a bank dated June 28, 2021, due in monthly installments totaling $22,213, including principal and interest at a fixed rate of 3.45% through June 28, 2031. Beginning in July 2031, the interest rate will be equal to the greater of the “prime rate” plus .75%, or 3.45%. These notes mature on June 28, 2036. The notes are secured by mortgages covering ten BTND operating locations. BT Brands, Inc. and a shareholder of the Company guarantee the notes.	$	2,621,668		$	2,864,484
Minnesota Small Business Emergency Loan dated April 29, 2020, payable in monthly installments of $458.33 beginning December 15, 2020, including principal and interest at 0%. This note is secured by the personal guarantee of a shareholder of the Company. Pursuant to the terms of the loan, $13,750 of the loan was forgiven on June 22, 2022		1,727			3,208
Total		2,623,501			2,867,692
Less - unamortized debt issuance costs		(40,249	)		(41,599	)
Current maturities		(166,241	)		(167,616	)
	$	2,416,905		$	2,658,477

NOTE 6 - STOCK-BASED COMPENSATION

In 2019, we adopted the BT Brands, Inc 2019 Incentive Plan (the “Plan”), under which the Company may grant stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares, performance stock units, and other stock and cash awards to eligible participants. As of April 2, 2023, there were 529,750 shares available for grant under the  Plan.

Compensation expense equal to the fair value of the options at the grant date is recognized in general and administrative expense over the applicable service period. Compensation expense for the first quarter of 2023 was $26,400 in 2023,  and $9,500 related to the Contingent Share Award described below and $33,500 in 2022. Based on current estimates, we project that for current grants, approximately $180,000 in stock-based compensation expense will be recognized over the next three years at approximately $60,000 per year.

As outlined in each agreement, stock options granted to employees and directors vest over four years in annual installments. Options expire ten years from the date of the grant. Compensation expense equal to the fair value of the options at the grant date is recognized in general and administrative expense over the applicable service period.

13

We utilize the Black-Scholes option pricing model when determining the compensation cost associated with stock options issued using the following significant assumptions:

·	Stock price – Published trading market values of the Company’s common stock as of the grant date.
·	Exercise price – The stated exercise price of the stock option.
·	Expected life – The simplified method
·	Expected dividend – The rate of dividends expected to be paid over the term of the stock option.
· ·	Volatility – Estimated volatility. Risk-free interest rate – The daily United States Treasury yield curve rate corresponding to the expected    life of the award

Information regarding our stock options is summarized below:

	Number of		Weighted Average		Weighted Average Remaining Term		Aggregate Intrinsic
	Options		Exercise Price		(In Years)		Value
Options outstanding at January 1, 2023		220,250	$	2.74		9.0	$	0
Granted		0		0
Exercised		0		0
Canceled, forfeited, or expired		0		0
Options outstanding at April 2, 2023		220,250	$	2.74		8.9	$	0
Options exercisable at April 2, 2023		94,950	$	3.18		8.9	$	0

On February 27, 2023, the Company finalized a Contingent Incentive Share Award with senior executives. The Contingent Share Awards provides that so long as the Company’s publicly traded warrants are outstanding, senior management of the Company will be deemed to earn an aggregate award of 250,000 shares of common stock as an award upon the Company’s share price reaching $8.50 per share for 20 consecutive trading days, provided, however, participants must be employed by the Company at the time the Incentive Shares are earned.  The estimated fair value of the plan is $1.00 per share, and $250,000 of compensation expense will be recognized over the remaining 2.1 years available under the Plan and $9,500 of stock-based compensation was recognized for this Agreement in the first quarter of 2023. We utilized a lattice model when determining the fair value of the Contingent Incentive Share Awards. Assumption utilized in the model include a risk-free rate of 4.4% and volatility of 63%.

14

NOTE 7 – LEASES

With the acquisition of Keegan’s net assets, we entered into a lease for approximately 2,800 square feet of restaurant space. The 131-month Keegan’s lease provides for an initial rent of $5,000 per month with an annual escalation equal to the greater of 3% or the Consumer Price Index. The lease is being accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $624,000. The present value discounted at 3.75% of the remaining lease obligation of $563,546 is reflected as a liability in the accompanying financial statements.

Keegan’s lease does not provide an implicit interest rate; we used our incremental borrowing rate of 4% to determine the present value. The incremental borrowing rate represents an estimate of the interest rate we would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the lease term. Variable lease costs consist primarily of property taxes, insurance, certain utility expenses, and sales tax.

Upon acquiring PIE assets, we leased approximately 3,500 square feet of restaurant and bakery production space. The terms of the 60-month lease provide for an initial rent of $10,000 per month with an annual escalation of after 24 months of 5%. The PIE lease includes three five-year renewal option periods. The PIE lease is accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $1,055,000. The present value discounted at 5% of the remaining lease obligation of $1,029,806 is reflected as a liability in the accompanying financial statements.

The PIE lease did not provide an implicit interest rate; we used our estimated incremental borrowing rate of 5% to determine the present value of future lease payments. The incremental borrowing rate represents an estimate of the interest rate we would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the lease term. Variable lease costs consist primarily of property taxes, insurance, certain utility expenses, and sales tax.

With the acquisition of assets of Village Bier Garten, we entered into a five-year lease with the seller for approximately 3,000 square feet of restaurant space and access to an additional 3,000 square feet of shared entertainment and seating area. The terms of the triple-net 60-month provide for an initial rent of $8,200 per month with an annual escalation of 3%. The VBG lease includes three five-year renewal option periods. The VBG lease does not provide an implicit interest rate; we used our estimated incremental borrowing rate of 5% to determine the present value of future lease payments. The incremental borrowing rate represents an estimate of the interest rate we would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the lease term. Variable lease costs consist primarily of property taxes, insurance, certain utility expenses, and sales tax.

The VBG lease is accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $469,949. The present value discounted at 4.5% of the remaining lease obligation of $371,592 is reflected as a liability in the accompanying financial statements.

Following is a schedule of the approximate minimum future lease payments on the operating leases as of April 2, 2023:

	Total
Remainder 2023	$	211,380
2024		289,076
2025		297,745
2026		306,674
2027		268,437
2028 and thereafter		1,039,438
Total future minimum lease payments		2,412,750
Less - interest		(447,806	)
	$	1,964,944

The Company is a party to a month-to-month land lease agreement for one of its Burger Time locations. The net book value of the building on this land is approximately $18,500. The monthly lease payment is $1,800 plus the cost of property taxes.

The weighted average remaining lease term is approximately 5.9 years.

15

The Company also pays a monthly rent, under month-to-month arrangements, for corporate and administrative office spaces in West Fargo, North Dakota, and Minnetonka, Minnesota, for a combined monthly rent of approximately $2,200.

The total operating lease expense for the 13-week period in 2023 was $93,151. Cash paid for leases during the 13-week period in 2023 totaled $97,887 and variable expenses for leased properties were $14,196.

NOTE 8 - RELATED PARTY TRANSACTION

Next Gen Ice

Our CEO and CFO also serve as Chairman and CFO of Next Gen Ice, Inc. (NGI). BT Brands owns 179,000 common shares, and 138,788 NGI Series A1 Preferred Shares and also holds warrants to purchase 358,000 common shares at $1.00 expiring March 31, 2028, and 34,697 warrants to purchase additional shares at $1.65  of NGI as part of a Note modification, BT Brands We received 179,000 shares of common stock in NGI as consideration for modification of a note that subsequently was paid. The common stock and warrants received in the note modification transaction were recorded at a value determined by BT Brands of $75,000. The investment in NGI does not have a readily determinable market value. Therefore, it is carried at a cost determined by BT Brands.

NOTE 9 – CONTINGENCIES

In the course of its business, the Company may be a party to claims and legal or regulatory actions arising from its business. However, we are unaware of any significant asserted or potential claims that could impact our financial position.

NOTE 10 – SUBSEQUENT EVENT

In April 2023, we completed the disposition of the St. Louis area property in lieu of unpaid property taxes, aa a result second quarter of 2023 will reflect a gain of approximately $180,000 for the reversal of previously accrued property taxes.

16

RESULTS OF OPERATION

The following discussion of the financial condition, results of operations, liquidity and capital resources of BT Brands, Inc. and its wholly-owned subsidiaries (together, the “Company”) should be read in conjunction with the Company’s condensed consolidated financial statements and accompanying notes included under Part I, Item 1 of this quarterly report on Form 10-Q, as well as with the audited consolidated financial statements and accompanying notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s annual report on Form 10-K for the year ended January 1, 2023.

Introduction

As of April 2, 2023, including our partially owned Bagger Dave’s business, we owned and operated eighteen restaurants comprising the following:

· Eight Burger Time fast-food restaurants and one Dairy Queen franchise (“BTND”);

· Village Bier Garten is a German-themed restaurant, bar, and entertainment venue in Cocoa, Florida. (“VBG”):

· Keegan’s Seafood Grille in Indian Rocks Beach, Florida (“Keegan’s”);

· Pie In The Sky Coffee and Bakery in Woods Hole, Massachusetts (“PIE”).

· Unconsolidated affiliate Bagger Dave’s Burger Tavern, Inc, 41.2% owned, operates six Bagger Dave’s restaurants in Michigan, Ohio, and Indiana (“BD”).

 Burger Time opened its first restaurant in Fargo, North Dakota, in 1987. Burger Time restaurants feature grilled hamburgers and other affordable foods such as chicken sandwiches, pulled pork sandwiches, sides, and soft drinks. Burger Time’s operating principles include (i) offering bigger burgers and more value for the money; (ii) offering a limited menu to permit attention to quality and speed of preparation; (iii) providing fast service by way of single and double drive-thru designs and a point-of-sale system that expedites the ordering and preparation process, and (iv) great tasting and quality food made fresh to order at a fair price. Our primary strategy is to serve the drive-thru and take-out segment of the quick-service restaurant industry.

The average customer transaction at our Burger Time restaurants increased by approximately 20% in fiscal 2023 compared to 2022 and currently is about $15.60. This recent increase is principally because of the menu price increases implemented in 2022. Many factors influence our sales trends. Our business environment is challenging as competition is intense.

We operate through a central management organization that provides continuity across our restaurant base by utilizing the efficiencies of a central management team.

Notable Recent Events

Our recent acquisitions have allowed us to diversify our operations into new restaurant segments and new geographic regions, reducing our dependency on the financial performance of our Burger Time restaurants. During the 2022 fiscal year, we acquired three operating restaurants and a 41.2% ownership interest in BD, an operator of six casual restaurants. We expect to consider new acquisition opportunities in the future.  

Material Trends and Uncertainties

Industry trends have a direct impact on our business. Current trends include difficulties attracting food service workers and rapid inflation in the cost of input items. Recent trends also include the rapidly changing area of technology and food delivery. The major companies in the restaurant industry have rapidly adopted and developed smartphone and mobile delivery applications, aggressively expanded drive-through operations, and developed loyalty programs and database marketing supported by a robust technology platform. We expect these trends to continue as restaurants aggressively compete for customers. Competitors will continue to discount prices through aggressive promotions.

Food costs have increased over the last two years, and we expect to see continued inflationary pressure during 2023. Beef and egg costs continued to increase in 2023. Given the competitive nature of the restaurant industry, it may be challenging to raise menu prices to cover cost increases fully. As a result, future margin improvements may be difficult to achieve. Margin improvement will be achieved through operational enhancements, equipment advances, and increased volumes offsetting food cost increases.

17

Labor is a critical factor in operating our stores. Securing staff to run our locations at full capacity has become more challenging in most areas where we operate our restaurants. The current labor market has resulted in higher wages as the competition for employees intensifies, not only in the restaurant industry but in practically all retail and service industries. To succeed, we must identify, develop and retain quality employees.   

Result of operations for the 13 weeks ending April 2, 2023, compared to the 13 weeks ending April 3, 2022.

The following table sets forth, for the periods indicated, our Consolidated Statements of Operations expressed as a percentage of total revenues. The percentages amounts below may not reconcile because of rounding.

	13 weeks ended, April 2, 2023						13 weeks ended, April 3, 2022
	Amount			%			Amount			%
SALES	$	3,070,798			100.0	%	$	2,073,195			100.0	%
COSTS AND EXPENSES
Restaurant operating expenses
Food and paper costs		1,290,323			42.0			721,583			34.8
Labor costs		1,202,760			39.2			607,710			29.3
Occupancy costs		357,125			11.6			174,638			8.4
Other operating expenses		195,614			6.4			119,867			5.8
Depreciation and amortization		163,507			5.3			69,415			3.3
Gain on sale of assets held for sale		(313,688	)		(10.2	)		0			0
General and administrative		425,915			13.9			291,061			14.0
Total costs and expenses		3,321,556			108.2			1,984,275			95.7
Income (loss) from operations		(250,758	)		(8.2	)		88,921			4.3
UNREALIZED GAIN ON MARKETABLE SECURITIES		69,856			2.3			-			-
INTEREST AND DIVIDEND INCOME		89,048			2.9
INTEREST EXPENSE		(25,533	)		(0.8	)		(28,271	)		(1.4	)
EQUITY IN AFFILIATE LOSS		(54,399	)		(1.8	)		-			-
INCOME TAX (EXPENSE) BENEFIT		30,000			1.0			(18,000	)		(0.9	)
NET INCOME (LOSS)	$	(141,786	)		(4.6	)%	$	42,650			2.0	%

Net Revenues:

Net sales for the first quarter of 2023 increased $997,603 or 48.1% to $3,070,798 from $2,073,195 in 2022. The sales increase resulted from acquiring three restaurants in 2022  contributing $1,307,000 in revenue during the quarter. In addition, the BTND business experienced a sales decrease of approximately $195,000 as the unusually harsh winter weather impacted sales. Sales also reflect the closing of the West St Paul Burger Time location in the fourth quarter of 2022.

For BTND locations open at quarter-end, first-quarter restaurant sales ranged from a low of $93,000 to a high of $232,000. The average sales for each Burger Time unit open at quarter-end were approximately $157,000 in 2023, a decline of approximately 13.2% from $181,000 in 2022.

Restaurant Operating Costs:

During 2023, restaurant operating costs (which refer to all the costs associated with operating our restaurants but do not include general and administrative expenses and depreciation and amortization and the gain on the sale of property and equipment) increased to 99.2% in restaurant sales in 2023 from 78.3% in 2022. This increase was due primarily to the inclusion of three new restaurants for the entire first quarter of 2023. In addition, Keegan’s was purchased on March 2, 2022, and therefore only one month of results was included in 2022.  For all of our locations, we continued to see price inflation on input costs, including food and labor, and the matters discussed in the “Cost of Sales,” “Labor Costs,” and “Occupancy and Other Operating Costs” sections below.  

18

The impact of cost increases and the addition of three non-BTND restaurants during the year may be detailed as follows:

Restaurant operating costs for the period ended April 3, 2022	$	1,623,798
Increase in food and paper costs		568,740
Increase in labor costs		595,050
Increase in occupancy and operating cost		258,234
Restaurant operating costs for the periods ended April 2, 2023	$	3,045,822

Costs of Sales - food and paper:

Cost of sales - food and paper - for 2023 increased to 39.2% of restaurant sales from 34.8% of restaurant sales in 2022. As previously noted, Keegan’s was purchased on March 2, 2022, and only one month of results was included in 2022.  For all of our locations, we continued to see price inflation on input costs, including food costs, where ground beef costs are approximately 40% higher compared to the first quarter of 2022. The increase results from including Keegan’s and VBG, which operates at a higher food cost than BTND, PIE because of its coffee-focused menu, has significantly lower food and paper costs than BTND, Keegan’s and Village Bier Garten. However, the first quarter is seasonally the slowest quarter for PIE.

Labor Costs:

In 2023, labor and benefits cost increased to 39.6% of restaurant sales from 29.3% in 2022. The increase is the net result of lower BTND activity in 2023 and higher wages because of labor shortages in some of our markets, contributing to an unfavorable utilization of the fixed portion of labor costs. PIE and Keegan’s businesses run at higher labor costs than BTND. We benefit from minimal turnover in unit restaurant management. Payroll costs are semi-variable, meaning that they do not decrease proportionally to decreases in revenue; thus, they increase as a percentage of restaurant sales when there is a decrease in restaurant sales.

Occupancy and Other Operating Costs:

For 2023, occupancy and other costs increased to 18.0% of sales or $552,739 compared to $294,505, or 14.2% of restaurant sales in 2022, principally because of the impact on these costs of three leased restaurant locations added in 2022, all of which operate at a higher occupancy cost than our BTND locations where we own the majority of the real estate.

Depreciation and Amortization Costs:

For 2023, depreciation and amortization costs increased by $94,092 to $163,507 (5.3% of sales) from $69,415 (3.3% of sales) in 2022. Depreciation and amortization costs increased principally due to the purchase of three restaurants during 2022 for approximately $2.4 million and capital additions in the last two years, including major parking lot repairs and significant replacement of HVAC equipment at several locations. These capital additions offset the decrease in depreciation and amortization resulting from a significant amount of our equipment reaching a fully depreciated status.

General and Administrative Costs

General and administrative costs in 2023 increased 46.3%, or $134,853, to $425,915 (13.9% of sales) from $291,062 (14.0% of sales) in 2022. The dollar amount increase was principally the result of our acquiring three businesses during 2022 and the ongoing costs of operating as a public company, including administrative salaries and audit expenses.

Income (loss) from Operations:

The loss from operations was $250,758 in 2023 compared to an operating income of $88,921 in 2022. The change in income from operations in 2023 compared to 2022 was primarily due to the decline in BTND sales, seasonally slow sales at PIE and poor margins at Keegan’s offset by the $313,618 gain on the sale of West St. Paul property, together with other matters discussed in the “Net Revenues,” “General and Administrative Costs” and “Restaurant Operating Costs,” sections above.

19

Interest expense:

In 2023, our interest expense decreased by $2,738 to $25,533 (0.8% of restaurant sales) from $28,271 (1.4% of restaurant sales) in 2022. The decrease in the percentage of sales is due to the sales from the newly acquired businesses in 2022. The actual dollar value only decreased slightly.

Interest and Dividends:

Interest and dividend income was $89,048 in 2023, resulting from income earned on the Company’s available cash balance.

Net Income (loss):

The net loss was $141,786 in 2023, compared to net income of $42,650 in 2022. The change in 2023 from 2022 was primarily attributable to the matters discussed in the “Net Revenues,” “Restaurant Operating Costs,” “General and Administrative Costs,” and “Other Income” sections.

Restaurant-level EBITDA:

To supplement the consolidated financial statements, which are prepared and presented in accordance with GAAP, we use restaurant-level EBITDA (earnings before interest, taxes, depreciation, and amortization), which is not a measure defined by GAAP. This non-GAAP operating measure is useful to both management and investors because it represents one means of gauging the overall profitability of our recurring and controllable core restaurant operations. However, this measure is not indicative of our overall results, nor does restaurant-level profit accrue directly to the benefit of stockholders, primarily due to the exclusion of corporate-level expenses. Accordingly, restaurant-level EBITDA should not be considered a substitute for or superior to operating income, which is calculated in accordance with GAAP, and the reconciliations to operating income set forth below should be carefully evaluated.

We define restaurant-level EBITDA as operating income before pre-opening costs, if any, general and administrative costs, depreciation, and amortization. General and administrative expenses are excluded as they are generally unrelated to restaurant-specific costs. Depreciation and amortization are excluded because they are not ongoing controllable cash expenses and are unrelated to ongoing operations’ health.

	13 Weeks ended,
	April 2, 2023			April 3, 2022
Revenues	$	3,070,798		$	2,073,195
Reconciliation:
Income (loss) from operations		(250,788	)		88,921
Depreciation and amortization		163,507			69,415
General and administrative, corporate-level expenses		425,915			291,062
Restaurant-level EBITDA	$	338,664		$	449,398
Restaurant-level EBITDA margin		11.0	%		21.7	%

Liquidity and Capital Resources

For the 13 weeks ending April 2, 2023, the Company earned an after-tax loss of $41,786 due to lower than expected sales in the first quarter. At April 2, 2023, the Company had $5,494,401 in cash and a working capital of $6,213,033.

Our primary requirements for liquidity are to fund our working capital needs, capital expenditures, and general corporate needs, as well as to invest in or acquire businesses that are synergistic with our business. Our operations do not require significant working capital, and, like many restaurant companies, we may operate with negative working capital. Our primary liquidity and cash flow sources are operating cash flows and cash on hand. We use this to service debt, maintain our stores to operate efficiently, and increase our working capital. Our working capital position benefits from the fact that we collect cash from sales from our customers at the point of purchase or within a few days from our credit card processor. Generally, payments to our vendors are not due for thirty days.

20

Summary of Cash Flows

Cash Flows Provided by Operating Activities

The first quarter cash flow used in operations in 2023 was $474,259 compared to cash flow from operations of $337,394 in the prior year.  The winter months have historically been seasonally the slowest part of the Company’s business, and the first quarter of 2023 was impacted by harsh winter weather.

Cash Flows provided by Investing Activities

In the first quarter, cash from investing activities was $5,103,974 which was primarily the result of payment at maturity of $5 million in Treasury Bills held at the end of 2022 and proceeds from the sale of the West St. Paul location. In 2022, the Company focused on identifying potential acquisition opportunities.

Cash Flows Used in Financing Activities

A significant portion of the Company’s cash flow is allocated to service the Company’s debt and purchase of Treasury shares.

Contractual Obligations

As of April 2, 2023, we had $2.6 million in contractual obligations relating principally to amounts due under mortgages on the real property on which stores are situated. Our monthly required payment is approximately $32,000. 

21

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures designed to ensure that information required to be disclosed by us in the reports filed under the Securities Exchange Act is recorded, processed, summarized, and reported within the periods specified by the SEC’s rules and forms. Disclosure controls are also designed to ensure that this information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of April 2, 2023, our Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of our disclosure controls and procedures under Rule 13a-15(b) promulgated under the Exchange Act. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of April 2, 2023, our disclosure controls and procedures were not effective at a reasonable assurance as of the end of the period covered by this report because we lack the necessary corporate accounting resources to maintain adequate segregation of duties. We did not perform an effective risk assessment or monitor internal controls over financial reporting. Management is developing and implementing a series of accounting systems, procedure changes, and internal controls intended to provide adequate controls over financial reporting.

Changes in internal control over financial reporting

There have been no significant changes in our internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 under the Securities Exchange Act of 1934 that occurred during our most recent fiscal quarter that has materially affected or is reasonably likely to materially affect, our internal control over financial reporting.

22

PART II—OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

There are presently no pending legal proceedings to which the Company is a party or as to which any of its property is subject, and no such proceedings are known to the Company to be threatened or contemplated against it.

ITEM 1A. RISK FACTORS

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended, and are not required to provide the information required under this item.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Since the date on which the Company filed its annual report on Form 10-K and through the date of this quarterly report, the Company did not sell any securities.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None

23

ITEM 6. EXHIBITS.

Exhibit	Description
31.1	Certification of the Company’s Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Quarterly Report on Form 10-Q for the quarter ended April 2, 2023.
31.2	Certification of the Company’s Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Quarterly Report on Form 10-Q for the quarter ended April 2, 2023.
32.1*	Certification of the Company’s Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002.
32.2*	Certification of the Company’s Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002.
101.INS	XBRL Instance Document
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	XBRL Taxonomy Extension Label Linkbase Document
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

24

SIGNATURES

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

	BT BRANDS, INC.
Date: May 16, 2023	By:	/s/ Kenneth Brimmer
	Name:	Kenneth Brimmer
	Title:	Chief Operating Officer and Principal Financial Officer

25

EX-31.1

EXHIBIT 31.1

CERTIFICATIONS

I, Gary Copperud, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of BT Brands, 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 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: May 16, 2023	/s/ Gary Copperud
	Gary Copperud Chief Executive Officer (Principal Executive Officer)

EX-31.2

EXHIBIT 31.2

CERTIFICATIONS

I, Kenneth Brimmer, certify that:

1.	I have reviewed this quarterly report on Form 10-Q of BT Brands, 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 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: May 16, 2023	/s/ Kenneth Brimmer
	Kenneth Brimmer Chief Operating Officer and Chief Financial Officer (Principal Financial Officer)

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of BT Brands, Inc. (the “Company”) on Form 10-Q for the fiscal quarterly period ended April 2, 2023, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Gary Copperud, the Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

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

Date: May 16, 2023
	/s/ Gary Copperud
	Gary Copperud
	Chief Executive Officer

EX-32.2

EXHIBIT 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the quarterly report of BT Brands, Inc. (the “Company”) on Form 10-Q for the fiscal quarterly period ended April 2, 2023, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Kenneth Brimmer, the Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

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

Date: May 16, 2023
	/s/ Kenneth Brimmer
	Kenneth Brimmer
	Chief Financial Officer

XML

Cover - shares	3 Months Ended
	Apr. 02, 2023	May 01, 2023
Cover [Abstract]
Entity Registrant Name	BT BRANDS, INC.
Entity Central Index Key	0001718224
Document Type	10-Q
Amendment Flag	false
Current Fiscal Year End Date	--01-01
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	true
Entity Current Reporting Status	Yes
Document Period End Date	Apr. 02, 2023
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2024
Entity Ex Transition Period	false
Entity Common Stock Shares Outstanding		6,246,118
Entity File Number	333-233233
Entity Incorporation State Country Code	WY
Entity Tax Identification Number	90-1495764
Entity Interactive Data Current	Yes
Entity Address Address Line 1	405 Main Avenue West
Entity Address Address Line 2	Suite 2D
Entity Address City Or Town	West Fargo
Document Quarterly Report	true
Entity Address Postal Zip Code	58078
City Area Code	307
Security 12b Title	Common stock, $0.002 per share
Trading Symbol	BTBD
Security Exchange Name	NASDAQ
Document Transition Report	false
Entity Address State Or Province	ND
Local Phone Number	274-3055

XML

CONSOLIDATED BALANCE SHEETS - USD ($)	Apr. 02, 2023	Jan. 01, 2023
CURRENT ASSETS
Cash	$ 5,494,401	$ 2,150,578
Marketable securities	1,378,337	5,994,295
Receivables	14,596	76,948
Inventory	173,007	158,351
Prepaid expenses and other current assets	64,424	37,397
Assets held for sale	258,751	446,524
Total current assets	7,383,516	8,864,093
PROPERTY, EQUIPMENT AND LEASEHOLD IMPROVEMENTS, NET	3,258,759	3,294,644
OPERATING LEASES RIGHT-OF-USE ASSETS	1,946,394	2,004,673
INVESTMENTS	1,314,787	1,369,186
DEFERRED INCOME TAXES	91,000	61,000
GOODWILL	671,220	671,220
INTANGIBLE ASSETS, NET	439,260	453,978
OTHER ASSETS, NET	50,477	50,903
Total assets	15,155,413	16,769,697
CURRENT LIABILITIES
Accounts payable	400,711	448,605
Broker margin loan	0	791,370
Current maturities of long-term debt	166,241	167,616
Current operating lease obligations	193,430	193,430
Accrued expenses	410,101	532,520
Total current liabilities	1,170,483	2,133,541
LONG-TERM DEBT, LESS CURRENT PORTION	2,416,905	2,658,477
NONCURRENT LEASE OBLIGATIONS	1,771,514	1,825,057
Total liabilities	5,358,902	6,617,075
SHAREHOLDERS' EQUITY
Preferred stock, $.001 par value, 2,000,000 shares authorized, no shares outstanding at April 2, 2023 and January 1, 2023	0	0
Common stock, $.002 par value, 50,000,000 authorized, 6,461,118 issued and 6,246,118 shares outstanding at April 2, 2023 and 6,461,118 shares issued and 6,396,118 shares outstanding at January 1, 2023	12,492	12,792
Less cost of 215,000 and 65,000 common shares held in Treasury at April 2, 2023 and January 1, 2023, respectively.	(356,807)	(106,882)
Additional paid-in capital	11,445,135	11,409,235
Accumulated deficit	(1,304,309)	(1,162,523)
Total shareholders' equity	9,796,511	10,152,622
Total liabilities and shareholders' equity	$ 15,155,413	$ 16,769,697

XML

CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares	Jan. 01, 2023	Jan. 02, 2022
CONSOLIDATED BALANCE SHEETS
Preferred stock, shares par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	2,000,000	2,000,000
Preferred stock, shares outstanding	0	0
Preferred stock, shares issued	0	0
Common stock, shares par value	$ 0.002	$ 0.002
Common stock, shares authorized	50,000,000	50,000,000
Common stock, shares issued	6,461,118	6,461,118
Common stock, shares outstanding	6,246,118	6,396,118
common shares held in Treasury	215,000	65,000

XML

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($)	3 Months Ended
	Apr. 02, 2023	Apr. 03, 2022
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
SALES	$ 3,070,798	$ 2,073,195
Restaurant operating expenses
Food and paper costs	1,290,323	721,583
Labor costs	1,202,760	607,710
Occupancy costs	357,125	174,638
Other operating expenses	195,614	119,867
Depreciation and amortization expenses	163,507	69,415
General and administrative expenses	425,915	291,062
Gain on sale of assets held for sale	(313,688)	0
Total costs and expenses	3,321,556	1,984,274
Income (loss) from operations	(250,758)	88,921
UNREALIZED GAIN ON MARKETABLE SECURITIES	69,856	0
INTEREST EXPENSE	(25,533)	(28,271)
INTEREST AND DIVIDEND INCOME	89,048	0
EQUITY IN LOSS OF AFFILIATE	(54,399)	0
INCOME (LOSS) BEFORE TAXES	(171,786)	60,650
INCOME TAX (EXPENSE) BENEFIT	30,000	(18,000)
NET INCOME (LOSS)	$ (141,786)	$ 42,650
NET INCOME (LOSS) PER COMMON SHARE - Basic and Diluted	$ (0.02)	$ 0.01
WEIGHTED AVERAGE SHARES USED IN COMPUTING PER COMMON SHARE AMOUNTS - Basic and Diluted	6,280,729	6,455,434

XML

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited) - USD ($)	Total	Common Stock	Additional Paid-In Capital	Accumulated (Deficit)	Treasury Stock
Balance, shares at Jan. 02, 2022		6,447,506
Balance, amount at Jan. 02, 2022	$ 10,628,353	$ 12,895	$ 11,215,696	$ (600,238)	$ 0
Net income	42,650	0	0	42,650	0
Stock based compensation	33,500	$ 0	33,500	0	0
Shares issued for exercise of warrants, shares		13,612
Shares issued for exercise of warrants, amount	74,866	$ 27	74,839	0	0
Balance, shares at Apr. 03, 2022		6,461,118
Balance, amount at Apr. 03, 2022	10,779,369	$ 12,922	11,324,035	(557,588)	0
Balance, shares at Jan. 01, 2023		6,396,118
Balance, amount at Jan. 01, 2023	10,152,622	$ 12,792	11,409,235	(1,162,523)	(106,882)
Net income	(141,786)	0	0	(141,786)	0
Stock based compensation	35,900	$ 0	35,900	0	0
Treasury stock purchase, shares		(150,000)
Treasury stock purchase, amount	(250,225)	$ (300)	0	0	(249,925)
Balance, shares at Apr. 02, 2023		6,246,118
Balance, amount at Apr. 02, 2023	$ 9,796,511	$ 12,492	$ 11,445,135	$ (1,304,309)	$ (356,807)

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)	3 Months Ended
	Apr. 02, 2023	Apr. 03, 2022
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income (Loss)	$ (141,786)	$ 42,650
Adjustments to reconcile net income (loss) to net cash provided by operating activities-
Depreciation and amortization	163,507	69,415
Amortization of debt issuance costs included in interest expense	1,350	1,350
Deferred taxes	(30,000)	(25,000)
Stock-based compensation	35,900	33,500
Unrealized loss (gain) on marketable securities	(69,856)	6,746
Investment gains	(29,177)	0
Loss on equity method investment	54,399	0
Non-cash operating lease expense	4,736	0
Gain on sale of assets held for sale	(313,688)
Changes in operating assets and liabilities, net of acquisitions -
Receivables	62,352	56,421
Inventory	(14,656)	(8,291)
Prepaid expenses and other current assets	(27,027)	(23,924)
Other assets	0	(10,000)
Accounts payable	(47,894)	111,355
Accrued expenses	(122,419)	93,511
Income taxes payable	0	(10,339)
Net cash provided by (used in) operating activities	(474,259)	337,394
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of net assets of Keegan's Seafood Grille	0	(1,150,000)
Proceeds from sale of assets held for sale	496,000
Purchase of property and equipment	(107,017)	(10,164)
Investment in related company	0	(229,000)
Purchase of marketable securities	(1,026,917)	(260,846)
Proceeds from sale of marketable securities	5,741,908	0
Other assets	0	(32,000)
Net cash provided by (used in) investing activities	5,103,974	(1,682,010)
CASH FLOWS FROM FINANCING ACTIVITIES
Payment on margin loan to finance the purchase of marketable secutities	(791,370)	0
Proceeds from exercise of common stock warrants	0	74,866
Principal payments on long-term debt	(244,297)	(42,237)
Purchase of treasury shares	(250,225)	0
Net cash provided by (used in) financing activities	(1,285,892)	32,629
CHANGE IN CASH	3,343,823	(1,311,987)
CASH, BEGINNING OF PERIOD	2,150,578	12,385,632
CASH, END OF PERIOD	5,494,401	11,073,645
SUPPLEMENTAL DISCLOSURES
Cash paid for interest	$ 24,183	$ 26,291

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

3 Months Ended

Apr. 02, 2023

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of BT Brands, Inc., and its subsidiaries (the “Company,” “we,” “our,” “us,” or “BT Brands”) and have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. All intercompany accounts and transactions have been eliminated in consolidation and have been prepared on a basis consistent in all material respects with the accounting policies for the fiscal year ending January 1, 2023. In our opinion, all adjustments, which are normal and recurring in nature, necessary for a fair presentation of our financial position and results of operation have been included. Operating results for interim periods are not necessarily indicative of the results that may be expected for a full fiscal year.

The accompanying Condensed Consolidated Balance Sheet as of April 2, 2023, does not include all of the disclosures required by GAAP. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of January 1, 2023, and the related notes thereto included in the Company’s Form 10-K for the fiscal year ended January 1, 2023.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates, and the differences could be material.

The Company

BT Brands, Inc. (the “Company”) was incorporated as Hartmax of NY Inc. on January 19, 2016. Effective July 30, 2018, the Company acquired 100% of BTND, LLC.

We operate restaurants in the eastern two-thirds of the United States. As of April 1, 2023, including our 41.2% owned Bagger Dave’s business, we operated seventeen restaurants comprising the following:

· Eight Burger Time fast-food restaurants and one Dairy Queen franchise located in the North Central region of the United States, collectively (“BTND”);

· Bagger Dave’s Burger Tavern, Inc, a 41.2% owned affiliate, operates six Bagger Dave’s restaurants in Michigan, Ohio, and Indiana (“Bagger Dave’s”);

· Keegan’s Seafood Grille in Indian Rocks Beach, Florida (“Keegan’s”);

· Pie In The Sky Coffee and Bakery in Woods Hole, Massachusetts (“PIE”).

· Village Bier Garten is a German-themed restaurant, bar, and entertainment venue in Cocoa, Florida (“VBG”). 

Our Dairy Queen store is operated under a franchise agreement with International Dairy Queen. We pay royalty and advertising payments to the franchisor as required by the franchise agreement.

Fiscal Year Period

Our fiscal year is a 52/53-week year, ending on Sunday, closest to December 31. Most years consist of four 13-week accounting periods comprising the 52-week year. All references to years in this report refer to the 13-week periods in the respective fiscal year periods. The fiscal year 2023 is 52 weeks ending December 31, 2023.

Cash

For purposes of reporting cash and cash flows, cash includes money market funds and is net of outstanding checks and includes, amounts on deposit at banks and deposits in transit and excludes transfers out in transit and includes brokerage account money market funds which are not insured deposits.

Fair Value of Financial Instruments

The Company’s accounting for fair value measurements of assets and liabilities, including available-for-sale securities, is that they are recognized or disclosed at fair value in the statements on a recurring or nonrecurring basis, adhere to the Financial Accounting Standards Board (FASB) fair value hierarchy that prioritizes the input to valuation techniques used to measure fair value.

The hierarchy prioritizes unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements).

The three levels of the fair value hierarchy are as follows:

· Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company can access at the measurement date.

· Level 2 inputs are inputs other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the entire term of the asset or liability.

· Level 3 Inputs are unobservable inputs for the asset or liability.

The level in the fair value hierarchy within which a fair measurement in its entirety falls is based on the lowest level input that is significant to fair value measurement in its entirety.

The carrying values of cash, receivables, accounts payable and other financial working capital items approximate fair value due to the short maturity nature of these instruments.  

On April 2, 2023, the cost of marketable securities include a bond fund at a cost of $416,570 and common stocks at a cost of $978,333 was a total cost of $1,394,903 prior to a mark-to-market reduction of $16,566. These investments are reflected in the accompanying financial statements at April 2, 2023, at the level-one quoted market price in an active market of $1,378,337. At January 1, 2023, the fair value of Level 1 investments included common stocks of $713,900 and a corporate bond exchange-traded fund (ETF) of $316,000, a total carrying value of $1,029,900, net of an unrealized mark-to-market loss of $86,422, as determined by quoted market prices in an active market.

Investments  

Noncurrent investments at April 2, 2023, include our net equity method investment of $1,010,787 in Bagger Dave’s and our $304,000 total investment in Next Gen Ice, Inc. (NGI). In 2020, the Company received equity ownership in NGI as consideration for a loan to NGI. Upon repayment of the note, $75,000 was attributed by us to the value of the equity received, and this amount was reflected as additional interest income in 2020. The fair value determined in 2020 continues to be reflected as the value of the investment. On February 12, 2022, we invested $229,000 in Series A1 8% Cumulative Convertible Preferred Stock of NGI, including a five-year warrant to purchase 34,697 common shares of NGI at $1.65 per share. See also Note 8.

Bagger Dave’s common stock is traded on the OTC Pink market and files quarterly and annual financial reports with OTCMarkets, Inc. under the Alternative Reporting Standard. The listing with OTC Markets does not require the information to be audited. For the thirteen weeks ended March 26, 2023, Bagger Dave’s had sales of $2,014,158 and a net loss of $136,153. Our 41.2% equity share in the loss was approximately $54,399 and is included in the accompanying statement of operations.

Short-Term Investments

Marketable Securities at January 1, 2023, include $5,000,000 face value of a United States Treasury Bills maturing March 16, 2023, purchased for $4,907,378 in August 2023. At January 1, 2023, the Treasury Bills were planned to be held until maturity and had an amortized cost value of $4,964,395. The amortized cost value approximates fair value.

Receivables

Receivables consist mainly of estimated rebates due from a primary vendor.

Inventory

Inventory consists of food, beverages and supplies and is stated at lower of cost (first-in, first-out method) or net realizable value.

Property and Equipment

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives, ranging from three to thirty years.

The Company reviews long-lived assets to determine if the carrying value of these assets is recoverable based on estimated cash flows. Assets are evaluated at the lowest level for which cash flows can be identified at the restaurant level. In determining future cash flows, estimates are made by the Company for future operating results of each restaurant. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying value of the assets exceeds the fair value of the assets.

Land, building and equipment, operating right of use assets and certain other assets, including definite-lived intangible assets are reviewed regularly for impairment and whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability is measured by comparison of the carrying amount of the assets to the future undiscounted net cash flow expected to be generated and is determined at the restaurant level. If an asset is determined to be impaired, the recognized impairment is measured by the amount by which the carrying amount of the asset exceeds the fair value.

Impairment and Disposal of Long-Lived Assets

We closed the Burger Time store in West St. Paul in 2022 and the Richmond, Indiana, store in 2018. The West St. Paul location sale was completed in February of 2023 for a gain of $313,688. The Richmond location is currently offered for sale. We believe the Richmond property will be sold at or above its current carrying value. Following the end first quarter of 2023, we completed the disposition of the St. Louis area property in lieu of unpaid property taxes. The second quarter of 2023 will reflect a gain of approximately $180,000 for the reversal of previously accrued property taxes.

Income Taxes

We provide for income taxes under (Accounting Standards Codification (ASC) 740), Accounting for Income Taxes. ASC 740 uses an asset and liability approach in accounting for income taxes. Deferred tax asset and liability account balances are determined based on differences between the financial reporting and tax bases of assets and liabilities. They are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company provides a valuation allowance, if necessary, to reduce deferred tax assets to their estimated realizable value. The deferred tax assets are reviewed periodically for recoverability, and valuation allowances are adjusted as necessary. As of April 2, 2023, the Company estimates a current tax provision at the statutory rate of approximately 27.5%

The Company has no accrued interest or penalties relating to income tax obligations. The Company has no federal or state examinations in progress, nor has it had any federal or state tax examinations since its inception. All periods since inception remain open for inspection.

Per Common Share Amounts

Net income per common share is computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted net income per share is calculated by dividing net income by the weighted average number of shares of common stock and potentially outstanding shares of common stock during each period. Common stock equivalents are excluded from the computation of diluted per-share amounts if their effect is anti-dilutive. There were no dilutive shares for the periods ending in 2023 and 2022.

Goodwill, Other Intangible Assets and Other Assets

Goodwill is not amortized. Goodwill is tested for impairment at least annually.  The cost of other intangible assets is amortized over the expected useful life. Other assets  include the allocated fair value of the acquired Dairy Queen franchise agreement related to our location in Ham Lake, Minnesota, and is amortized over an estimated useful life of 14 years

XML

INTANGIBLE ASSETS

3 Months Ended

Apr. 02, 2023

INTANGIBLE ASSETS

INTANGIBLE ASSETS

NOTE 2 – INTANGIBLE ASSETS

At April 2, 2023, the value of Intangible Assets are as follows:

	Estimated Useful Life (Years)		Original Cost		Accumulated Amortization		Net Carrying Value
Covenants not to Compete		3	$	98,000	$	26,528	$	71,472
Trademarks		15		393,000		25,512		367,788
			$	491,000	$	51,740	$	439,260

On January 1, 2023, intangible assets comprise4 the following: 

	Estimated Useful Life (Years)		Original Cost		Accumulated Amortization			Net Carrying Value
Covenants not to compete		3	$	98,000	$	(18,361	)	$	79,639
Tradenames		15		393,000		(18,661	)		374,339
			$	491,000	$	(37,022	)	$	453,978

Tradename assets are being amortized over 15 years at $26,000 in amortization expense per year. The total amortization of intangible assets, including the covenants not to compete, will approximate $58,900 in 2023 and  2024 and $40,500 in 2025 and $26,200 per year thereafter for the following six years and approximately $7,500 in 2037.

Total amortization expense for the 2023 13-week period was $14,718.

XML

PROPERTY AND EQUIPMENT

3 Months Ended

Apr. 02, 2023

PROPERTY AND EQUIPMENT

PROPERTY AND EQUIPMENT

NOTE 3 – PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

	April 2, 2023			January 1, 2023
Land	$	435,239		$	485,239
Equipment		3,754,748			3,893,274
Buildings and leasehold improvements		2,367,557			2,402,157
Total property and equipment		6,557,544			6,780,670
Accumulated depreciation		(3,040,034	)		(3,039,500	)
Less - property held for sale		(258,751	)		(446,526	)
Net property and equipment	$	3,258,759		$	3,294,644

Depreciation expense for the 13-week periods in 2023 and 2022 was $148,364 and $68,902, respectively.

XML

ACCRUED EXPENSES

3 Months Ended

Apr. 02, 2023

ACCRUED EXPENSES

ACCRUED EXPENSES

NOTE 4 - ACCRUED EXPENSES

Accrued expenses consisted of the following at: 

	April 2, 2023		January 1, 2023
Accrued real estate taxes	$	195,093	$	202,436
Accrued bonus compensation		59,139		59,139
Accrued payroll and payroll taxes		25,286		156,245
Accrued sales taxes payable		91,172		70,270
Accrued vacation pay		17,663		17,663
Accrued gift card liability		21,748		25,965
Other accrued expenses		-		802
	$	410,101	$	532,520

XML

LONG TERM DEBT

3 Months Ended

Apr. 02, 2023

LONG TERM DEBT

LONG TERM DEBT

NOTE 5 - LONG TERM DEBT

Our long-term debt is as follows: 

	April 2, 2023			January 1, 2023
Three notes payable to a bank dated June 28, 2021, due in monthly installments totaling $22,213, including principal and interest at a fixed rate of 3.45% through June 28, 2031. Beginning in July 2031, the interest rate will be equal to the greater of the “prime rate” plus .75%, or 3.45%. These notes mature on June 28, 2036. The notes are secured by mortgages covering ten BTND operating locations. BT Brands, Inc. and a shareholder of the Company guarantee the notes.	$	2,621,668		$	2,864,484
Minnesota Small Business Emergency Loan dated April 29, 2020, payable in monthly installments of $458.33 beginning December 15, 2020, including principal and interest at 0%. This note is secured by the personal guarantee of a shareholder of the Company. Pursuant to the terms of the loan, $13,750 of the loan was forgiven on June 22, 2022		1,727			3,208
Total		2,623,501			2,867,692
Less - unamortized debt issuance costs		(40,249	)		(41,599	)
Current maturities		(166,241	)		(167,616	)
	$	2,416,905		$	2,658,477

XML

STOCK BASED COMPENSATION

3 Months Ended

Apr. 02, 2023

STOCK BASED COMPENSATION

STOCK-BASED COMPENSATION

NOTE 6 - STOCK-BASED COMPENSATION

In 2019, we adopted the BT Brands, Inc 2019 Incentive Plan (the “Plan”), under which the Company may grant stock options, stock appreciation rights, restricted stock, restricted stock units, performance shares, performance stock units, and other stock and cash awards to eligible participants. As of April 2, 2023, there were 529,750 shares available for grant under the  Plan.

Compensation expense equal to the fair value of the options at the grant date is recognized in general and administrative expense over the applicable service period. Compensation expense for the first quarter of 2023 was $26,400 in 2023,  and $9,500 related to the Contingent Share Award described below and $33,500 in 2022. Based on current estimates, we project that for current grants, approximately $180,000 in stock-based compensation expense will be recognized over the next three years at approximately $60,000 per year.

As outlined in each agreement, stock options granted to employees and directors vest over four years in annual installments. Options expire ten years from the date of the grant. Compensation expense equal to the fair value of the options at the grant date is recognized in general and administrative expense over the applicable service period.

We utilize the Black-Scholes option pricing model when determining the compensation cost associated with stock options issued using the following significant assumptions:

·	Stock price – Published trading market values of the Company’s common stock as of the grant date.
·	Exercise price – The stated exercise price of the stock option.
·	Expected life – The simplified method
·	Expected dividend – The rate of dividends expected to be paid over the term of the stock option.
· ·	Volatility – Estimated volatility. Risk-free interest rate – The daily United States Treasury yield curve rate corresponding to the expected    life of the award

Information regarding our stock options is summarized below:

	Number of		Weighted Average		Weighted Average Remaining Term		Aggregate Intrinsic
	Options		Exercise Price		(In Years)		Value
Options outstanding at January 1, 2023		220,250	$	2.74		9.0	$	0
Granted		0		0
Exercised		0		0
Canceled, forfeited, or expired		0		0
Options outstanding at April 2, 2023		220,250	$	2.74		8.9	$	0
Options exercisable at April 2, 2023		94,950	$	3.18		8.9	$	0

On February 27, 2023, the Company finalized a Contingent Incentive Share Award with senior executives. The Contingent Share Awards provides that so long as the Company’s publicly traded warrants are outstanding, senior management of the Company will be deemed to earn an aggregate award of 250,000 shares of common stock as an award upon the Company’s share price reaching $8.50 per share for 20 consecutive trading days, provided, however, participants must be employed by the Company at the time the Incentive Shares are earned.  The estimated fair value of the plan is $1.00 per share, and $250,000 of compensation expense will be recognized over the remaining 2.1 years available under the Plan and $9,500 of stock-based compensation was recognized for this Agreement in the first quarter of 2023. We utilized a lattice model when determining the fair value of the Contingent Incentive Share Awards. Assumption utilized in the model include a risk-free rate of 4.4% and volatility of 63%.

XML

LEASES

3 Months Ended

Apr. 02, 2023

LEASES

LEASES

NOTE 7 – LEASES

With the acquisition of Keegan’s net assets, we entered into a lease for approximately 2,800 square feet of restaurant space. The 131-month Keegan’s lease provides for an initial rent of $5,000 per month with an annual escalation equal to the greater of 3% or the Consumer Price Index. The lease is being accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $624,000. The present value discounted at 3.75% of the remaining lease obligation of $563,546 is reflected as a liability in the accompanying financial statements.

Keegan’s lease does not provide an implicit interest rate; we used our incremental borrowing rate of 4% to determine the present value. The incremental borrowing rate represents an estimate of the interest rate we would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the lease term. Variable lease costs consist primarily of property taxes, insurance, certain utility expenses, and sales tax.

Upon acquiring PIE assets, we leased approximately 3,500 square feet of restaurant and bakery production space. The terms of the 60-month lease provide for an initial rent of $10,000 per month with an annual escalation of after 24 months of 5%. The PIE lease includes three five-year renewal option periods. The PIE lease is accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $1,055,000. The present value discounted at 5% of the remaining lease obligation of $1,029,806 is reflected as a liability in the accompanying financial statements.

The PIE lease did not provide an implicit interest rate; we used our estimated incremental borrowing rate of 5% to determine the present value of future lease payments. The incremental borrowing rate represents an estimate of the interest rate we would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the lease term. Variable lease costs consist primarily of property taxes, insurance, certain utility expenses, and sales tax.

With the acquisition of assets of Village Bier Garten, we entered into a five-year lease with the seller for approximately 3,000 square feet of restaurant space and access to an additional 3,000 square feet of shared entertainment and seating area. The terms of the triple-net 60-month provide for an initial rent of $8,200 per month with an annual escalation of 3%. The VBG lease includes three five-year renewal option periods. The VBG lease does not provide an implicit interest rate; we used our estimated incremental borrowing rate of 5% to determine the present value of future lease payments. The incremental borrowing rate represents an estimate of the interest rate we would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the lease term. Variable lease costs consist primarily of property taxes, insurance, certain utility expenses, and sales tax.

The VBG lease is accounted for as an operating lease. At the inception of the lease, we recorded an operating lease obligation and a right-of-use asset of $469,949. The present value discounted at 4.5% of the remaining lease obligation of $371,592 is reflected as a liability in the accompanying financial statements.

Following is a schedule of the approximate minimum future lease payments on the operating leases as of April 2, 2023:

	Total
Remainder 2023	$	211,380
2024		289,076
2025		297,745
2026		306,674
2027		268,437
2028 and thereafter		1,039,438
Total future minimum lease payments		2,412,750
Less - interest		(447,806	)
	$	1,964,944

The Company is a party to a month-to-month land lease agreement for one of its Burger Time locations. The net book value of the building on this land is approximately $18,500. The monthly lease payment is $1,800 plus the cost of property taxes.

The weighted average remaining lease term is approximately 5.9 years.

The Company also pays a monthly rent, under month-to-month arrangements, for corporate and administrative office spaces in West Fargo, North Dakota, and Minnetonka, Minnesota, for a combined monthly rent of approximately $2,200.

The total operating lease expense for the 13-week period in 2023 was $93,151. Cash paid for leases during the 13-week period in 2023 totaled $97,887 and variable expenses for leased properties were $14,196.

XML

RELATED PARTY TRANSACTIONS

3 Months Ended

Apr. 02, 2023

RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS

NOTE 8 - RELATED PARTY TRANSACTION

Next Gen Ice

Our CEO and CFO also serve as Chairman and CFO of Next Gen Ice, Inc. (NGI). BT Brands owns 179,000 common shares, and 138,788 NGI Series A1 Preferred Shares and also holds warrants to purchase 358,000 common shares at $1.00 expiring March 31, 2028, and 34,697 warrants to purchase additional shares at $1.65  of NGI as part of a Note modification, BT Brands We received 179,000 shares of common stock in NGI as consideration for modification of a note that subsequently was paid. The common stock and warrants received in the note modification transaction were recorded at a value determined by BT Brands of $75,000. The investment in NGI does not have a readily determinable market value. Therefore, it is carried at a cost determined by BT Brands.

XML

CONTINGENCIES

3 Months Ended

Apr. 02, 2023

COMMITMENTS AND CONTINGENCIES

CONTINGENCIES

NOTE 9 – CONTINGENCIES

In the course of its business, the Company may be a party to claims and legal or regulatory actions arising from its business. However, we are unaware of any significant asserted or potential claims that could impact our financial position.

XML

SUBSEQUENT EVENTS

3 Months Ended

Apr. 02, 2023

SUBSEQUENT EVENTS

SUBSEQUENT EVENTS

NOTE 10 – SUBSEQUENT EVENT

In April 2023, we completed the disposition of the St. Louis area property in lieu of unpaid property taxes, aa a result second quarter of 2023 will reflect a gain of approximately $180,000 for the reversal of previously accrued property taxes.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

3 Months Ended

Apr. 02, 2023

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of BT Brands, Inc., and its subsidiaries (the “Company,” “we,” “our,” “us,” or “BT Brands”) and have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. All intercompany accounts and transactions have been eliminated in consolidation and have been prepared on a basis consistent in all material respects with the accounting policies for the fiscal year ending January 1, 2023. In our opinion, all adjustments, which are normal and recurring in nature, necessary for a fair presentation of our financial position and results of operation have been included. Operating results for interim periods are not necessarily indicative of the results that may be expected for a full fiscal year.

The accompanying Condensed Consolidated Balance Sheet as of April 2, 2023, does not include all of the disclosures required by GAAP. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements as of January 1, 2023, and the related notes thereto included in the Company’s Form 10-K for the fiscal year ended January 1, 2023.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates, and the differences could be material.

The Company

BT Brands, Inc. (the “Company”) was incorporated as Hartmax of NY Inc. on January 19, 2016. Effective July 30, 2018, the Company acquired 100% of BTND, LLC.

We operate restaurants in the eastern two-thirds of the United States. As of April 1, 2023, including our 41.2% owned Bagger Dave’s business, we operated seventeen restaurants comprising the following:

· Eight Burger Time fast-food restaurants and one Dairy Queen franchise located in the North Central region of the United States, collectively (“BTND”);

· Bagger Dave’s Burger Tavern, Inc, a 41.2% owned affiliate, operates six Bagger Dave’s restaurants in Michigan, Ohio, and Indiana (“Bagger Dave’s”);

· Keegan’s Seafood Grille in Indian Rocks Beach, Florida (“Keegan’s”);

· Pie In The Sky Coffee and Bakery in Woods Hole, Massachusetts (“PIE”).

· Village Bier Garten is a German-themed restaurant, bar, and entertainment venue in Cocoa, Florida (“VBG”). 

Our Dairy Queen store is operated under a franchise agreement with International Dairy Queen. We pay royalty and advertising payments to the franchisor as required by the franchise agreement.

Fiscal Year

Our fiscal year is a 52/53-week year, ending on Sunday, closest to December 31. Most years consist of four 13-week accounting periods comprising the 52-week year. All references to years in this report refer to the 13-week periods in the respective fiscal year periods. The fiscal year 2023 is 52 weeks ending December 31, 2023.

Cash

For purposes of reporting cash and cash flows, cash includes money market funds and is net of outstanding checks and includes, amounts on deposit at banks and deposits in transit and excludes transfers out in transit and includes brokerage account money market funds which are not insured deposits.

Fair Value of Financial Instruments

The Company’s accounting for fair value measurements of assets and liabilities, including available-for-sale securities, is that they are recognized or disclosed at fair value in the statements on a recurring or nonrecurring basis, adhere to the Financial Accounting Standards Board (FASB) fair value hierarchy that prioritizes the input to valuation techniques used to measure fair value.

The hierarchy prioritizes unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to measurements involving significant unobservable inputs (Level 3 measurements).

The three levels of the fair value hierarchy are as follows:

· Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company can access at the measurement date.

· Level 2 inputs are inputs other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the entire term of the asset or liability.

· Level 3 Inputs are unobservable inputs for the asset or liability.

The level in the fair value hierarchy within which a fair measurement in its entirety falls is based on the lowest level input that is significant to fair value measurement in its entirety.

The carrying values of cash, receivables, accounts payable and other financial working capital items approximate fair value due to the short maturity nature of these instruments.  

On April 2, 2023, the cost of marketable securities include a bond fund at a cost of $416,570 and common stocks at a cost of $978,333 was a total cost of $1,394,903 prior to a mark-to-market reduction of $16,566. These investments are reflected in the accompanying financial statements at April 2, 2023, at the level-one quoted market price in an active market of $1,378,337. At January 1, 2023, the fair value of Level 1 investments included common stocks of $713,900 and a corporate bond exchange-traded fund (ETF) of $316,000, a total carrying value of $1,029,900, net of an unrealized mark-to-market loss of $86,422, as determined by quoted market prices in an active market.

Short-Term Investments

Marketable Securities at January 1, 2023, include $5,000,000 face value of a United States Treasury Bills maturing March 16, 2023, purchased for $4,907,378 in August 2023. At January 1, 2023, the Treasury Bills were planned to be held until maturity and had an amortized cost value of $4,964,395. The amortized cost value approximates fair value.

Investment

Noncurrent investments at April 2, 2023, include our net equity method investment of $1,010,787 in Bagger Dave’s and our $304,000 total investment in Next Gen Ice, Inc. (NGI). In 2020, the Company received equity ownership in NGI as consideration for a loan to NGI. Upon repayment of the note, $75,000 was attributed by us to the value of the equity received, and this amount was reflected as additional interest income in 2020. The fair value determined in 2020 continues to be reflected as the value of the investment. On February 12, 2022, we invested $229,000 in Series A1 8% Cumulative Convertible Preferred Stock of NGI, including a five-year warrant to purchase 34,697 common shares of NGI at $1.65 per share. See also Note 8.

Bagger Dave’s common stock is traded on the OTC Pink market and files quarterly and annual financial reports with OTCMarkets, Inc. under the Alternative Reporting Standard. The listing with OTC Markets does not require the information to be audited. For the thirteen weeks ended March 26, 2023, Bagger Dave’s had sales of $2,014,158 and a net loss of $136,153. Our 41.2% equity share in the loss was approximately $54,399 and is included in the accompanying statement of operations.

Receivables

Receivables consist mainly of estimated rebates due from a primary vendor.

Inventory

Inventory consists of food, beverages and supplies and is stated at lower of cost (first-in, first-out method) or net realizable value.

Property and Equipment

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives, ranging from three to thirty years.

The Company reviews long-lived assets to determine if the carrying value of these assets is recoverable based on estimated cash flows. Assets are evaluated at the lowest level for which cash flows can be identified at the restaurant level. In determining future cash flows, estimates are made by the Company for future operating results of each restaurant. If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying value of the assets exceeds the fair value of the assets.

Land, building and equipment, operating right of use assets and certain other assets, including definite-lived intangible assets are reviewed regularly for impairment and whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability is measured by comparison of the carrying amount of the assets to the future undiscounted net cash flow expected to be generated and is determined at the restaurant level. If an asset is determined to be impaired, the recognized impairment is measured by the amount by which the carrying amount of the asset exceeds the fair value.

Impairment and disposal of long lived assets

We closed the Burger Time store in West St. Paul in 2022 and the Richmond, Indiana, store in 2018. The West St. Paul location sale was completed in February of 2023 for a gain of $313,688. The Richmond location is currently offered for sale. We believe the Richmond property will be sold at or above its current carrying value. Following the end first quarter of 2023, we completed the disposition of the St. Louis area property in lieu of unpaid property taxes. The second quarter of 2023 will reflect a gain of approximately $180,000 for the reversal of previously accrued property taxes.

Income Taxes

We provide for income taxes under (Accounting Standards Codification (ASC) 740), Accounting for Income Taxes. ASC 740 uses an asset and liability approach in accounting for income taxes. Deferred tax asset and liability account balances are determined based on differences between the financial reporting and tax bases of assets and liabilities. They are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company provides a valuation allowance, if necessary, to reduce deferred tax assets to their estimated realizable value. The deferred tax assets are reviewed periodically for recoverability, and valuation allowances are adjusted as necessary. As of April 2, 2023, the Company estimates a current tax provision at the statutory rate of approximately 27.5%

The Company has no accrued interest or penalties relating to income tax obligations. The Company has no federal or state examinations in progress, nor has it had any federal or state tax examinations since its inception. All periods since inception remain open for inspection.

Per Common Share Amounts

Net income per common share is computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted net income per share is calculated by dividing net income by the weighted average number of shares of common stock and potentially outstanding shares of common stock during each period. Common stock equivalents are excluded from the computation of diluted per-share amounts if their effect is anti-dilutive. There were no dilutive shares for the periods ending in 2023 and 2022.

Goodwill, Other Intangible Assets and Other Assets

Goodwill is not amortized. Goodwill is tested for impairment at least annually.  The cost of other intangible assets is amortized over the expected useful life. Other assets  include the allocated fair value of the acquired Dairy Queen franchise agreement related to our location in Ham Lake, Minnesota, and is amortized over an estimated useful life of 14 years

XML

INTANGIBLE ASSETS (Tables)

3 Months Ended

Apr. 02, 2023

INTANGIBLE ASSETS

Schedule of intangible assets

	Estimated Useful Life (Years)		Original Cost		Accumulated Amortization		Net Carrying Value
Covenants not to Compete		3	$	98,000	$	26,528	$	71,472
Trademarks		15		393,000		25,512		367,788
			$	491,000	$	51,740	$	439,260

On January 1, 2023, intangible assets comprise4 the following: 

	Estimated Useful Life (Years)		Original Cost		Accumulated Amortization			Net Carrying Value
Covenants not to compete		3	$	98,000	$	(18,361	)	$	79,639
Tradenames		15		393,000		(18,661	)		374,339
			$	491,000	$	(37,022	)	$	453,978

XML

PROPERTY AND EQUIPMENT (Tables)

3 Months Ended

Apr. 02, 2023

PROPERTY AND EQUIPMENT

Schedule of property and equipment

	April 2, 2023			January 1, 2023
Land	$	435,239		$	485,239
Equipment		3,754,748			3,893,274
Buildings and leasehold improvements		2,367,557			2,402,157
Total property and equipment		6,557,544			6,780,670
Accumulated depreciation		(3,040,034	)		(3,039,500	)
Less - property held for sale		(258,751	)		(446,526	)
Net property and equipment	$	3,258,759		$	3,294,644

XML

ACCRUED EXPENSES (Tables)

3 Months Ended

Apr. 02, 2023

ACCRUED EXPENSES

Schedule of accrued expenses

	April 2, 2023		January 1, 2023
Accrued real estate taxes	$	195,093	$	202,436
Accrued bonus compensation		59,139		59,139
Accrued payroll and payroll taxes		25,286		156,245
Accrued sales taxes payable		91,172		70,270
Accrued vacation pay		17,663		17,663
Accrued gift card liability		21,748		25,965
Other accrued expenses		-		802
	$	410,101	$	532,520

XML

LONG TERM DEBT (Tables)

3 Months Ended

Apr. 02, 2023

LONG TERM DEBT

Summary of long term debt obligations

	April 2, 2023			January 1, 2023
Three notes payable to a bank dated June 28, 2021, due in monthly installments totaling $22,213, including principal and interest at a fixed rate of 3.45% through June 28, 2031. Beginning in July 2031, the interest rate will be equal to the greater of the “prime rate” plus .75%, or 3.45%. These notes mature on June 28, 2036. The notes are secured by mortgages covering ten BTND operating locations. BT Brands, Inc. and a shareholder of the Company guarantee the notes.	$	2,621,668		$	2,864,484
Minnesota Small Business Emergency Loan dated April 29, 2020, payable in monthly installments of $458.33 beginning December 15, 2020, including principal and interest at 0%. This note is secured by the personal guarantee of a shareholder of the Company. Pursuant to the terms of the loan, $13,750 of the loan was forgiven on June 22, 2022		1,727			3,208
Total		2,623,501			2,867,692
Less - unamortized debt issuance costs		(40,249	)		(41,599	)
Current maturities		(166,241	)		(167,616	)
	$	2,416,905		$	2,658,477

XML

STOCK BASED COMPENSATION (Tables)

3 Months Ended

Apr. 02, 2023

STOCK BASED COMPENSATION

Schedule of stock options

	Number of		Weighted Average		Weighted Average Remaining Term		Aggregate Intrinsic
	Options		Exercise Price		(In Years)		Value
Options outstanding at January 1, 2023		220,250	$	2.74		9.0	$	0
Granted		0		0
Exercised		0		0
Canceled, forfeited, or expired		0		0
Options outstanding at April 2, 2023		220,250	$	2.74		8.9	$	0
Options exercisable at April 2, 2023		94,950	$	3.18		8.9	$	0

XML

LEASES (Tables)

3 Months Ended

Apr. 02, 2023

LEASES

Schedule of future minimum operating lease

	Total
Remainder 2023	$	211,380
2024		289,076
2025		297,745
2026		306,674
2027		268,437
2028 and thereafter		1,039,438
Total future minimum lease payments		2,412,750
Less - interest		(447,806	)
	$	1,964,944

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)			3 Months Ended				12 Months Ended
	Apr. 02, 2023	Feb. 12, 2022	Jul. 03, 2023	Apr. 02, 2023	Mar. 26, 2023	Apr. 03, 2022	Dec. 31, 2023	Jan. 01, 2023	Dec. 31, 2020	Apr. 01, 2023	Jul. 30, 2018
Cost of bond fund	$ 416,570
Cost of common stock	978,333
Total cost of marketable securities	1,394,903
Market reduction	16,566
Common stock Issued								$ 713,900
Corporate bond								316,000
Total carrying value of investment								1,029,900
Unrealized market loss				$ 69,856		$ 0	$ 86,422
Marketable securities	1,378,337			1,378,337				5,000,000
Amortized cost value of treasury bill								4,964,395
Gain on sale of Burger time store in St.Paul location				$ 313,688
Gain on reversal of accrued property taxes			$ 180,000
Business Acquisition, Percentage of Voting Interests granted As consideration to related party				27.50%
Estimated useful life of the acquired Dairy Queen				14 years
Ownership percentage											100.00%
Total investment	$ 1,314,787			$ 1,314,787				$ 1,369,186
Description of investment								Treasury Bills maturing March 16, 2023, purchased for $4,907,378 in August 2023
BaggersDave
Ownership percentage										41.20%
Investment
Equity method investment								$ 1,010,787
Total investment								$ 304,000
Additional interest income									$ 75,000
Description of investment		we invested $229,000 in Series A1 8% Cumulative Convertible Preferred Stock of NGI, including a five-year warrant to purchase 34,697 common shares of NGI at $1.65 per share
Net loss in investment sale					$ 136,153
Sales of investment					$ 2,014,158
Loss percentage on equity shares					41.20%
Loss on equity shares					$ 54,399

XML

INTANGIBLE ASSETS (Details) - USD ($)	3 Months Ended	12 Months Ended
	Apr. 02, 2023	Jan. 01, 2023
Original cost	$ 491,000	$ 491,000
Accumulated Amortization	51,740	(37,022)
Net carrying value	$ 439,260	453,978
Estimated Useful Life (Years)	15 years
Trademarks Tradenames Websites And Social Media Accounts [Member]
Original cost	$ 393,000	393,000
Accumulated Amortization	25,512	(18,661)
Net carrying value	$ 367,788	$ 374,339
Estimated Useful Life (Years)	15 years	15 years
Covenant Not To Compete [Member]
Original cost	$ 98,000	$ 98,000
Accumulated Amortization	26,528	(18,361)
Net carrying value	$ 71,472	$ 79,639
Estimated Useful Life (Years)	3 years	3 years

XML

INTANGIBLE ASSETS (Details Narrative) - USD ($)	3 Months Ended	12 Months Ended
	Apr. 02, 2023	Dec. 31, 2022	Jan. 01, 2023
Amortization expense	$ 14,718	$ 26,000
Estimated Useful Life (Years)	15 years
Tradenames [Member]
2023			$ 58,900
2024			58,900
2025			40,500
2026			26,200
Thereafter 2037			$ 7,500

XML

PROPERTY AND EQUIPMENT (Details) - USD ($)	Apr. 02, 2023	Jan. 01, 2023
PROPERTY AND EQUIPMENT
Land	$ 435,239	$ 485,239
Equipment	3,754,748	3,893,274
Buildings and leasehold improvements	2,367,557	2,402,157
Total property and equipment	6,557,544	6,780,670
Accumulated depreciation	(3,040,034)	(3,039,500)
Less - property held for sale	(258,751)	(446,526)
Net property and equipment	$ 3,258,759	$ 3,294,644

XML

PROPERTY AND EQUIPMENT (Details Narrative) - USD ($)	3 Months Ended
	Apr. 02, 2023	Apr. 02, 2022
PROPERTY AND EQUIPMENT
Depreciations	$ 148,364	$ 68,902

XML

ACCRUED EXPENSES (Details) - USD ($)	Apr. 02, 2023	Jan. 01, 2023
ACCRUED EXPENSES
Accrued real estate taxes	$ 195,093	$ 202,436
Accrued bonus compensation	59,139	59,139
Accrued payroll taxes	25,286	156,245
Accrued sales taxes payable	91,172	70,270
Accrued vacation pay	17,663	17,663
Accured gift card liability	21,748	25,965
Other accrued expenses	0	802
Accrued expenses	$ 410,101	$ 532,520

XML

LONGTERM DEBT (Details) - USD ($)	Apr. 02, 2023	Jan. 01, 2023
Notes payable to bank	$ 2,623,501	$ 2,867,692
Less - unamortized debt issuance costs	(40,249)	(41,599)
Current maturities	(166,241)	(167,616)
Total	2,416,905	2,658,477
April 29, 2020 [Member] | Long Term Debt [Member]
Total	1,727	3,208
Juner 28, 2021 [Member] | Long Term Debt [Member] | Shareholders [Member]
Unsecured notes payable	$ 2,621,668	$ 2,864,484

XML

STOCKBASED COMPENSATION (Details)	3 Months Ended
	Apr. 02, 2023 USD ($) $ / shares shares
STOCK BASED COMPENSATION
Number of Options begining balance | shares	220,250
Number of Options Granted | shares	0
Number of Options Exercised | shares	0
Number of Options Canceled, forfeited, or expired | shares	0
Number of Options ending balance | shares	220,250
Numbeer of Options exercisable | shares	94,950
Weighted Average Exercise Price begining | $ / shares	$ 2.74
Weighted Average Exercise Price Granted | $ / shares	0
Weighted Average Exercise Price Exercised | $ / shares	0
Weighted Average Exercise Price Canceled, forfeited, or expired | $ / shares	0
Weighted Average Exercise Price ending balance | $ / shares	2.74
Weighted Average Exercise Price exercisable | $ / shares	$ 3.18
Remaining Contract term begining	9 years
Remaining Contract term Ending	8 years 10 months 24 days
Remaining Contract term exercisable	8 years 10 months 24 days
Aggregate Intrinsic value begining | $	$ 0
Aggregate Intrinsic value Granted | $	0
Aggregate Intrinsic value ending | $	0
Aggregate Intrinsic value exercisable | $	$ 0

XML

STOCKBASED COMPENSATION (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended
	Feb. 27, 2023	Apr. 02, 2023	Apr. 03, 2022
Common shares reserved for issuance		250,000
Expected life (in years)		2 months 3 days
Shares available for a grant		529,750
Expected stock volatility		63.00%
Risk-free interest rate		4.40%
Granted Options to purchase	250,000
Purchase price per shares	$ 8.50
Trading days	20 consecutive
Fair value of options granted during the period		$ 1.00
Stock-based compensation expense		$ 9,500
Employees And Director [Member]
Options to purchase		9,500	9,500
Stock-based compensation expense		$ 60,000	$ 26,400
Compensation expense		$ 180,000	$ 33,500

XML

LEASES (Details)	Apr. 02, 2023 USD ($)
LEASES
Remainder 2023	$ 211,380
2024	289,076
2025	297,745
2026	306,674
2027	268,437
2028 and thearafter	1,039,438
Total future minimum lease payments	2,412,750
Less - interest	(447,806)
Present value of lease payments	$ 1,964,944

XML

LEASES (Details Narrative)	3 Months Ended
	Apr. 02, 2023 USD ($) ft²	Jan. 01, 2023 USD ($)
Weighted average remaining lease term	5 years 10 months 24 days
Cash paid for leases	$ 97,887
Variable expenses	14,196
Total operating lease expense	93,151
Book value	$ 3,258,759	$ 3,294,644
Incremental borrowing rate	4.50%
Right-of-use asset	$ 1,946,394	$ 2,004,673
PIE Assets [Member]
Monthly rent	$ 10,000
Lease term	60 months
Restaurant space | ft²	3,500
Remaining lease obligation	$ 1,029,806
Present value discounted	5.00%
Operating lease obligation	$ 1,055,000
Right-of-use asset	$ 1,055,000
Annual escalation	5.00%
VBG Assets [Member]
Monthly rent	$ 8,200
Lease term	60 months
Restaurant space | ft²	3,000
Entertainment and seating area | ft²	3,000
Remaining lease obligation	$ 371,592
Present value discounted	5.00%
Operating lease obligation	$ 469,949
Right-of-use asset	$ 469,949
Annual escalation	3.00%
Keegan Assets [Member]
Lease term	131 months
Restaurant space | ft²	2,800
Remaining lease obligation	$ 563,546
Present value discounted	3.75%
Right-of-use asset	$ 624,000
Annual escalation	3.00%
Monthly lease payment	$ 5,000
Land Lease [Member]
Book value	18,500
Lease payment, monthly	1,800
Corporate Office Space [Member]
Monthly rent	$ 2,200

XML

RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)	3 Months Ended
	Apr. 02, 2023	Jan. 01, 2023	Jan. 02, 2022
Series A1 Preferred Shares, Issued		0	0
Exercise Price	$ 1.65
Next Gen Ice, Inc. [Member]
Issuance of warrants	179,000
Debt instrument, principal amount	$ 179,000
Next Gen Ice, Inc. [Member] | Loan Modification and Extension Agreement [Member]
Issuance of warrants	358,000
Additional Warrants purchase	34,697
Series A1 Preferred Shares, Issued	138,788
Exercise Price	$ 1.00	$ 1.00
Warrants expire	March 31, 2028
Common stock warrants received	$ 75,000

XML

SUBSEQUENT EVENTS (Details Narrative)	3 Months Ended
	Apr. 02, 2023 USD ($)
St Louisproperty Member
Gain on sale of location	$ 180,000