XML 14 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended
Apr. 30, 2018
Apr. 30, 2017
REVENUE    
Room $ 3,047,472 $ 2,710,822
Food and Beverage 22,397 10,968
Management and Trademark Fees 66,929 80,284
Reservation and Convention 311,242 229,247
Other 27,240 22,480
TOTAL REVENUE 3,475,280 3,053,801
OPERATING EXPENSES    
Room 786,864 679,786
Food and Beverage 35,965 18,215
Telecommunications 11,417 9,779
General and Administrative 971,677 978,559
Sales and Marketing 464,851 451,661
Reservation Acquisition Costs 351,574
Repairs and Maintenance 165,507 133,922
Hospitality 170,638 160,745
Utilities 132,044 120,504
Depreciation 377,738 288,258
Intangible Amortization 16,750
Real Estate and Personal Property Taxes, Insurance and Ground Rent 116,734 127,060
Other 6,551
TOTAL OPERATING EXPENSES 3,591,560 2,985,239
OPERATING (LOSS) INCOME (116,280) 68,562
Interest Income 3,632 4
TOTAL OTHER INCOME 3,632 4
Interest on Mortgage Notes Payable 126,048 91,939
Interest on Notes Payable to Banks 15,107 27,805
Interest on Other Notes Payable 36,158 17,909
Interest on Advances to Affiliates - Related Party 3,033
TOTAL INTEREST EXPENSE 177,313 140,686
CONSOLIDATED NET LOSS BEFORE INCOME TAX PROVISION AND DISCONTINUED OPERATIONS (289,961) (72,120)
Income Tax Provision (60,000)
CONSOLIDATED NET LOSS FROM CONTINUING OPERATIONS (289,961) (132,120)
Discontinued Operations, Net of Non-Controlling Interest 190,221
CONSOLIDATED NET INCOME FROM DISCONTINUED OPERATIONS 190,221
CONSOLIDATED NET (LOSS) INCOME (289,961) 58,101
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST 362,054 297,870
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS $ (652,015) $ (239,769)
NET LOSS PER SHARE FROM CONTINUING OPERATIONS - BASIC & DILUTED $ (0.03) $ (0.01)
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - BASIC & DILUTED 0.02
NET (LOSS) INCOME PER SHARE TOTAL - BASIC AND DILUTED $ (0.03) $ (0.01)
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC AND DILUTED 9,476,996 9,792,745