XML 15 R4.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Operations - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Income Statement [Abstract]      
Royalties and fees $ 6,422,315 $ 6,798,213 $ 7,350,692
Administrative fees and other 53,443 45,730 42,402
Restaurant revenue - Craft Pizza & Pub 4,815,842 1,820,737 0
Restaurant revenue - non-traditional 1,156,347 1,173,728 443,391
Total revenue 12,447,947 9,838,408 7,836,485
Operating expenses:      
Salaries and wages 997,011 925,648 996,303
Trade show expense 486,085 493,803 520,691
Travel expense 102,883 170,978 230,091
Other operating expenses 1,041,766 852,930 802,032
Restaurant expenses - Craft Pizza & Pub 3,909,142 1,389,410 0
Restaurant expenses - non-traditional 1,145,106 1,155,073 443,389
Depreciation and amortization 440,240 240,854 124,773
General and administrative 1,668,718 1,665,980 1,641,853
Total expenses 9,790,951 6,894,676 4,759,132
Operating income 2,656,996 2,943,732 3,077,353
Interest 655,203 1,474,027 615,685
Loss on restaurant discontinued 0 0 36,776
Change in fair value of derivatives 0 174,737 44,464
Adjust valuation of receivables - including Heyser case 4,095,805 440,000 1,103,521
Income before income taxes from continuing operations (2,094,012) 854,968 1,276,907
Income tax expense 930,397 4,146,459 487,880
Net income from continuing operations (3,024,409) (3,291,491) 789,027
Loss from discontinued operations net of tax benefit of $1,026,277 for 2016, $57,431 for 2017 and $12,200 for 2018 (37,800) (93,436) (1,659,867)
Net income (loss) $ (3,062,209) $ (3,384,927) $ (870,840)
Earnings (loss) per share - basic:      
Net income (loss) from continuing operations $ (.14) $ (.16) $ 0.04
Net loss from discontinued operations net of tax benefit 0 (.00) (.08)
Net income (loss) $ (0.14) $ (0.16) $ (0.04)
Weighted average number of common shares outstanding 21,249,607 20,783,032 20,781,886
Diluted earnings (loss) per share:      
Net income (loss) from continuing operations $ (.14) $ (.16) $ 0.04
Net loss from discontinued operations net of tax benefit 0 (.00) (.08)
Net income (loss) $ (.14) $ (.16) $ (.04)
Weighted average number of common shares outstanding 26,094,292 25,704,286 21,208,173