XML 14 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Oct. 31, 2017
Oct. 31, 2016
Oct. 31, 2017
Oct. 31, 2016
REVENUE        
Room $ 2,250,510 $ 1,912,221 $ 7,002,796 $ 6,049,612
Food and Beverage 20,708 7,270 46,723 24,990
Management and Trademark Fees 38,820 69,955 157,242 208,256
Reservation and Convention 366,319 115,170 886,296 493,077
Other 43,753 15,102 85,884 48,825
TOTAL REVENUE 2,720,110 2,119,718 8,178,941 6,824,760
OPERATING EXPENSES        
Room 626,601 582,201 1,985,500 1,774,245
Food and Beverage 27,912 35,679 62,944 100,434
Telecommunications 6,453 5,368 26,497 13,612
General and Administrative 1,016,791 923,393 3,003,931 2,898,873
Sales and Marketing 697,215 397,899 1,643,643 945,904
Repairs and Maintenance 186,104 189,780 514,045 516,672
Hospitality 167,740 129,613 491,942 400,911
Utilities 156,022 150,996 437,240 438,560
Depreciation 348,674 936,617 953,353 1,098,037
Intangible Amortization 16,750 16,750 50,250 50,250
Real Estate and Personal Property Taxes, Insurance and Ground Rent 123,785 113,368 367,944 373,190
Other 7,200    
TOTAL OPERATING EXPENSES 3,374,047 3,488,864 9,537,289 8,610,688
OPERATING LOSS (653,937) (1,369,146) (1,358,348) (1,785,928)
Interest Income 4,566 62 6,288 1,325
Interest Income on Advances to Affiliates - Related Party 41,147 42,491 34,805
TOTAL OTHER INCOME 45,713 62 48,779 36,130
Interest on Mortgage Notes Payable 151,224 106,528 387,051 304,391
Interest on Notes Payable to Banks 4,680 13,467 15,848 48,392
Interest on Other Notes Payable 40,749 4,986 73,958 3,886
TOTAL INTEREST EXPENSE 196,653 124,981 476,857 356,669
CONSOLIDATED NET LOSS BEFORE INCOME TAX PROVISION, DISCONTINUED OPERATIONS AND GAIN ON DISPOSAL OF ASSETS (804,877) (1,494,065) (1,786,426) (2,106,467)
Income Tax Provision (2,768) (330,000) (2,768)
CONSOLIDATED NET LOSS FROM CONTINUING OPERATIONS (804,877) (1,496,833) (2,116,426) (2,109,235)
Discontinued Operations, Net of Non-Controlling Interest (21,951) (384,657) (599,099) (24,772)
Gain on Disposal of Discontinued Operations 11,445,879
CONSOLIDATED NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS (21,951) (384,657) 10,846,780 (24,772) [1]
CONSOLIDATED NET INCOME (LOSS) (826,828) (1,881,490) 8,730,354 (2,134,007)
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST (128,821) 92,782 113,519 311,673
NET INCOME (LOSS) ATTRIBUTABLE TO CONTROLLING INTERESTS $ (698,007) $ (1,974,272) $ 8,616,835 $ (2,445,680)
NET LOSS PER SHARE FROM CONTINUING OPERATIONS - BASIC     $ (0.21) $ (0.22)
NET LOSS PER SHARE FROM CONTINUING OPERATIONS - BASIC & DILUTED $ (0.08) $ (0.15)    
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - BASIC     1.10
NET LOSS PER SHARE FROM DISCONTINUED OPERATIONS - BASIC & DILUTED (0.04)    
NET INCOME (LOSS) PER SHARE PER SHARE TOTAL - BASIC     0.89 (0.22)
NET LOSS PER SHARE PER SHARE TOTAL - BASIC & DILUTED $ (0.08) $ (0.19)    
NET INCOME PER SHARE FROM CONTINUING OPERATIONS - DILUTED    
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - DILUTED     0.82
NET INCOME PER SHARE PER SHARE TOTAL - DILUTED     $ 0.82
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC     9,847,104 9,685,951
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - DILUTED     13,161,778 13,370,020
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC & DILUTED 9,566,948 9,681,310    
[1] Discontinued Operations